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

{"sheet":"Obliczenia","index":0,"n_rows":201,"n_cols":52,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,16],[7,2,8,14],[10,2,11,9],[15,2,17,5],[16,7,16,9],[16,10,16,11],[18,2,20,5],[19,7,19,9],[19,10,19,11],[22,10,22,11],[24,2,26,5],[27,2,29,4],[28,7,28,9],[28,10,28,11],[29,7,29,9],[31,7,31,9],[31,10,31,11],[32,7,32,9],[33,2,35,5],[34,7,34,9],[34,10,34,11],[35,7,35,9],[36,2,38,5],[37,7,37,9],[37,10,37,11],[38,7,38,9],[45,2,45,4],[45,6,45,8],[45,10,45,12],[45,14,45,16],[46,2,49,2],[46,6,49,6],[46,10,49,10],[46,14,49,14],[47,15,47,16],[54,10,54,12],[57,3,58,6],[57,7,58,7],[69,1,81,1],[79,11,80,14],[79,15,80,15],[79,16,80,16],[79,17,80,17],[83,2,83,9],[85,15,85,17],[92,13,94,17],[118,11,119,17],[127,15,127,16],[128,15,128,16],[129,15,129,16],[140,2,141,5],[140,7,141,10],[140,12,141,16],[156,9,156,10],[156,13,158,13],[158,9,158,10],[160,7,160,10],[164,10,164,11],[185,10,187,17],[188,8,189,8],[191,5,191,6],[197,6,197,7],[199,2,200,14]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-05-08"},null,"wersja 08/05/25"]
[]
[]
[]
[]
[null,null,"Program doborowy pomp ciepła powietrze/woda"]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[{"$nulls":26},"Grzejniki niskotemperaturowe 45/35"]
[null,null,"Symulację przygotowano dla…",{"$nulls":23},"Grzejniki niskotemperaturowe 55/45"]
[{"$nulls":26},"Wybór"]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[null,null,"Powierzchnia grzewcza budynku",{"$nulls":23},"Grzejniki niskotemperaturowe 45/35"]
[{"$nulls":7},225,null,null,"[ m2 ]",{"$nulls":15},"Grzejniki niskotemperaturowe 55/45"]
[{"$nulls":8},"35 - 1500",{"$nulls":17},"Grzejniki wysokotemperaturowe 70/55"]
[null,null,"Standard wykonania budynku",{"$nulls":10},"Standard wykonania budynku | EU",{"$nulls":12},"Wybór"]
[{"$nulls":7},80,null,null,"[ kWh/m2/rok ]",null,null,"Dom energooszczędny",null,null,"50-60","[kWh/m2rok]",{"$nulls":8},{"$f":"AA18","v":"Grzejniki wysokotemperaturowe 70/55"}]
[{"$nulls":8},"5 - 300",{"$nulls":4},"Dom budowany obecnie WT2021",null,null,"70-80","[kWh/m2rok]"]
[{"$nulls":13},"Dom istniejący, dobra izolacja cieplna",null,null,"90-120","[kWh/m2rok]"]
[null,null,"Lokalizacja (strefa klimatyczna)",{"$nulls":7},{"$f":"IF(Dane!E10=-16,\"[ I strefa ]\",IF(Dane!E10=-18,\"[ II strefa ]\",IF(Dane!E10=-20,\"[ III strefa ]\",IF(Dane!E10=-22,\"[ IV strefa ]\",\"[ V strefa ]\"))))","v":"[ III strefa ]"},null,null,"Dom istniejący, słaba izolacja cieplna",null,null,"130-160","[kWh/m2rok]"]
[{"$nulls":13},"Dom istniejący, bez izolacji cieplnej",null,null,"> 170","[kWh/m2rok]"]
[null,null,"System ogrzewania budynku"]
[]
[{"$nulls":13},"Skrócony bilans energetyczny budynku"]
[null,null,"Temperatura pomieszczeń",{"$nulls":10},"Szacowana moc obliczeniowa budynku",null,null,{"$f":"Budynek!D10","v":{"v":9,"d":"9.00"}},"[kW]"]
[{"$nulls":7},20,null,null,"[ °C ]",null,null,"Szacowane zapotrzebowanie energii",null,null,{"$f":"Q30+Q31","v":21143},"[kWh/rok]"]
[{"$nulls":7},"17 - 25",{"$nulls":5},"Szacowane zapotrzebowanie energii CO",null,null,{"$f":"INT(Bilans!BL25)","v":18546},"[kWh/rok]"]
[{"$nulls":13},"Szacowane zapotrzebowanie energii CWU",null,null,{"$f":"Dane!E22","v":2597},"[kWh/rok]"]
[null,null,"Liczba mieszkańców",{"$nulls":4},4,null,null,{"$f":"IF(H32=1,\"[ osoba ]\",IF(H32<5,\"[ osoby ]\",\"[ osób ]\"))","v":"[ osoby ]"}]
[{"$nulls":7},44,null,null,"[ °C ]"]
[null,null,"Symulacja doboru"]
[{"$nulls":3},{"$f":"IF(D48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(D48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(D48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(D48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(D48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(D48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(D48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(D48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(D48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(D48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(D48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(D48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(D48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(D48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(D48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(D48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(D48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(D48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(D48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(D48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(D48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(D48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(D48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(D48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(D48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(D48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(D48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(D48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(D48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(D48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(D48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(D48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(D48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(D48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(D48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 1xx-S 101.B08"},{"$nulls":3},{"$f":"IF(H48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(H48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(H48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(H48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(H48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(H48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(H48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(H48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(H48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(H48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(H48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(H48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(H48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(H48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(H48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(H48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(H48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(H48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(H48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(H48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(H48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(H48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(H48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(H48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(H48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(H48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(H48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(H48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(H48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(H48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(H48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(H48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(H48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(H48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(H48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 25x-A 251.A10"},{"$nulls":3},{"$f":"IF(L48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(L48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(L48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(L48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(L48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(L48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(L48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(L48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(L48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(L48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(L48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(L48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(L48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(L48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(L48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(L48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(L48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(L48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(L48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(L48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(L48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(L48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(L48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(L48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(L48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(L48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(L48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(L48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(L48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(L48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(L48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(L48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(L48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(L48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(L48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 15x-A 151.A10"},{"$nulls":3},{"$f":"IF(P48=\"AWH-P 004\",\"Carrier 30AWH-P004HP\",IF(P48=\"AWH-P 006\",\"Carrier 30AWH-P006HP\",IF(P48=\"AWH-P 008\",\"Carrier 30AWH-P008HP\",IF(P48=\"AWH-P 012T\",\"Carrier 30AWH-P012HP\",IF(P48=\"AWH-P 014T\",\"Carrier 30AWH-P014HP\",IF(P48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(P48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(P48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(P48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(P48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(P48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(P48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(P48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(P48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(P48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(P48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(P48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(P48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(P48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(P48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(P48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(P48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(P48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(P48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(P48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(P48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(P48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(P48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(P48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(P48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(P48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(P48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(P48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))","v":"Carrier 30AWH-P014HP"}]
[{"$nulls":14},"Kaskada (ilość pomp)",null,1,{"$nulls":8},{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",1,0)","v":0}]
[]
[{"$nulls":39},"Montaż mono",8500]
[{"$nulls":22},1,{"$nulls":25},"naj k inwe","naj k eksp","naj amort","suma"]
[{"$nulls":11},"Udział energii z sieci elektroenergetycznej",{"$nulls":4},{"$f":"100-Q77","v":{"v":26.3645709452513,"d":"26"}},"%",{"$nulls":9},"250-A A04",null,null,{"$f":"Meteo!B13","v":"Hel"},null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",\"\",\"200-S D08\")","v":"200-S D08"},"Vitocal 2xx-S 201.D08",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-D08'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-D08'!F28,'Bilans-D08'!F15))","v":3.4104671775366486},{"$f":"'Bilans-D08'!F19","v":3.348428433900956},{"$f":"'Bilans-D08'!G4","v":3.4024015244815935},{"$f":"'Bilans-D08'!G7","v":3.4080069738561187},{"$f":"'Bilans-D08'!G2","v":8289.949847890863},{"$f":"('D08'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":48906.61409699999},{"$f":"(AN78*(1-1.05^10)/(1-1.05)+AO78)/11","v":13925.155673532778},{"$f":"'D08'!E44","v":-8.5},-8.5,{"$f":"Bilans!AG9","v":1},48906.61409699999,8289.949847890863,13925.155673532778,"","","",0]
[{"$nulls":11},"Ta instalacja uchroni naszą planetę przed emisją:",{"$nulls":4},{"$f":"IF(Bilans!CH16>0,Bilans!CH16,\"Nie dotyczy\")","v":{"v":2166.159822057627,"d":"2166"}},"kg CO2 rocznie *",{"$nulls":9},"250-A A16",null,null,{"$f":"Meteo!B18","v":"Kielce"},null,null,"150-A A06",{"$f":"IF(AH83=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(AH83=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(AH83=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(AH83=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(AH83=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(AH83=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(AH83=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(AH83=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(AH83=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(AH83=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(AH83=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(AH83=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(AH83=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(AH83=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(AH83=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(AH83=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(AH83=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(AH83=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(AH83=\"150-A A06\",\"Vitocal 15x-A 151.A06\",\"błąd\")))))))))))))))))))","v":"Vitocal 15x-A 151.A06"},{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-151-A06'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-151-A06'!F28,'Bilans-151-A06'!F15))","v":3.1924988384426496},{"$f":"'Bilans-151-A06'!F19","v":3.6619248248135188},{"$f":"'Bilans-151-A06'!G4","v":3.2544492191280177},{"$f":"'Bilans-151-A06'!G7","v":3.2754087122107576},{"$f":"'Bilans-151-A06'!G2","v":9063.464751475878},{"$f":"('151.A06'!$B$25+$AO$65)*$Q$55","v":48979},14816.207785799845,{"$f":"'151.A06'!E44","v":-4.8},{"$f":"IF(AQ83<=-20,\"brak\",IF(AQ83>-20,IF(AQ83<=-7,AQ83,\"brak\")))","v":"brak"},{"$f":"Bilans!AG23","v":1},"","","",{"$f":"IF(AT83=$AW$69,1,\"\")","v":""},{"$f":"IF(AU83=$AX$69,1,\"\")","v":""},{"$f":"IF(AV83=$AY$69,1,\"\")","v":""},{"$f":"SUM(AW83:AY83)","v":0}]
[{"$nulls":27},{"$f":"AH101","v":"AWH-P 012T"},null,null,{"$f":"Meteo!B23","v":"Krosno"},null,null,"250-A A04","Vitocal 25x-A 251.A04",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-251-A04'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-251-A04'!F28,'Bilans-251-A04'!F15))","v":3.2712267749222788},{"$f":"'Bilans-251-A04'!F19","v":3.8983941748743822},{"$f":"'Bilans-251-A04'!G4","v":3.3624182826992914},{"$f":"'Bilans-251-A04'!G7","v":3.4872889199498176},{"$f":"'Bilans-251-A04'!G2","v":10234.012951437013},{"$f":"('251.A04'!$B$25+$AO$65)*$Q$55","v":55092},16710.392282780867,{"$f":"'251.A04'!E44","v":0.6},"brak",{"$f":"Bilans!AG28","v":1},"","","","","","",0]
[{"$nulls":30},{"$f":"Meteo!B26","v":"Leszno"},null,null,"250-A A10",{"$f":"IF(AH91=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(AH91=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(AH91=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(AH91=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(AH91=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(AH91=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(AH91=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(AH91=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(AH91=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(AH91=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(AH91=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(AH91=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(AH91=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(AH91=\"150-A A13\",\"Vitocal 15x-A 15x.A13\",IF(AH91=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(AH91=\"250-A A13\",\"Vitocal 25x-A 251.A13\"))))))))))))))))","v":"Vitocal 25x-A 251.A10"},{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-251-A10'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-251-A10'!F28,'Bilans-251-A10'!F15))","v":4.118052603100016},{"$f":"'Bilans-251-A10'!F19","v":3.9946311230270903},{"$f":"'Bilans-251-A10'!G4","v":4.102095659232781},{"$f":"'Bilans-251-A10'!G7","v":4.102304356929684},{"$f":"'Bilans-251-A10'!G2","v":6636.174497767025},{"$f":"('251.A10'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":63142.150643999994},13328.294574914844,{"$f":"'251.A10'!E44","v":-14.7},-14.7,{"$f":"Bilans!AG31","v":1},{"$f":"IF(AR91=\"brak\",\"\",AO91)","v":63142.150643999994},{"$f":"IF(AR91=\"brak\",\"\",AN91)","v":6636.174497767025},{"$f":"IF(AR91=\"brak\",\"\",AP91)","v":13328.294574914844},{"$f":"IF(AT91=$AW$69,1,\"\")","v":""},{"$f":"IF(AU91=$AX$69,1,\"\")","v":1},{"$f":"IF(AV91=$AY$69,1,\"\")","v":""},1]
[{"$nulls":30},{"$f":"Meteo!B30","v":"Łódź"},null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",\"\",\"200-S E06\")","v":"200-S E06"},"Vitocal 2xx-S 201.E06",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-E06'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-E06'!F28,'Bilans-E06'!F15))","v":3.4446293635167895},{"$f":"'Bilans-E06'!F19","v":3.668974472189993},{"$f":"'Bilans-E06'!G4","v":3.4741527867157616},{"$f":"'Bilans-E06'!G7","v":3.494703526875283},{"$f":"'Bilans-E06'!G2","v":8484.332655918102},{"$f":"('E06'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":46944.308277},{"$f":"(AN95*(1-1.05^10)/(1-1.05)+AO95)/11","v":13969.030241725945},{"$f":"'E06'!E44","v":-5.1},{"$f":"IF($AA$13<>\"Grzejniki wysokotemperaturowe 70/55\",IF(AQ95<=-20,\"brak\",IF(AQ95>=-20,IF(AQ95<=-7,AQ95,\"brak\"))),\"brak\")","v":"brak"},{"$f":"Bilans!AG34","v":1},"","","","","","",0]
[{"$nulls":30},{"$f":"Meteo!B35","v":"Opole"},null,null,"AWH-P 008","Carrier 30AWH-P008HP",{"$f":"IF(AA15=\"Ogrzewanie podłogowe\",'Bilans-AWH-P008'!$F$11,IF(Obliczenia!AA15=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-AWH-P008'!$F$28,'Bilans-AWH-P008'!$F$15))","v":3.199625205213249},{"$f":"'Bilans-AWH-P008'!$F$19","v":3.625784775452564},{"$f":"'Bilans-AWH-P008'!$G$4","v":3.25543160131328},{"$f":"'Bilans-AWH-P008'!$G$7","v":3.270969713660749},{"$f":"'Bilans-AWH-P008'!$G$2","v":8990.276551365636},{"$f":"('AWH-P008'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":32317.412984999995},13217.831392085585,{"$f":"'AWH-P008'!$E$44","v":-5.7},{"$f":"IF(AQ100<=-20,\"brak\",IF(AQ100>-20,IF(AQ100<=-7,AQ100,\"brak\")))","v":"brak"},{"$f":"Bilans!AG40","v":1},"","","","","","",0]
[null,"1/2",{"$nulls":28},{"$f":"Meteo!B41","v":"Racibórz"},null,null,"Wybór:",{"$f":"AB62","v":3},{"$nulls":7},{"$f":"SUM(AQ70:AQ92)","v":-216.40000000000003}]
[{"$nulls":3},{"$f":"AE67&\" - przebieg temperatury zewnętrznej\"","v":"Kraków - przebieg temperatury zewnętrznej"},{"$nulls":8},"Częstotliwość występowania temperatury zewnętrznej",{"$nulls":17},{"$f":"Meteo!B45","v":"Słubice"}]
[{"$nulls":30},{"$f":"Meteo!B53","v":"Wieluń"}]
[]
[null,null,"Kocioł gazowy, kondensacyjny, gaz płynny",{"$nulls":4},{"$f":"'Koszty 2025'!T50","v":{"v":9325.912965167272,"d":"9326"}},"PLN",{"v":0.4542492320138285,"d":"45%"},null,"Typ pompy ciepła",{"$nulls":3},{"$f":"Bilans!BM48","v":"Monoblok"}]
[null,null,"Pompa ciepła solanka/woda, taryfa G12w",{"$nulls":4},{"$f":"'Koszty 2025'!J99","v":{"v":4994.690600299899,"d":"4995"}},"PLN",{"v":-0.22114596214199855,"d":"-22%"},null,"Moc akustyczna maksymalna",{"$nulls":4},{"$f":"Bilans!BJ51","v":66},"dB(A)"]
[]
[]
[null,null,{"$f":"IF(Q55=1,\"\",\"Uwaga! Należy zwrócić uwagę na minimalne odległości pomiędzy jednostkami zewnętrznymi\")","v":""}]
[]
[]
[]
[]
[{"$nulls":6},{"$f":"IF((C179+E179)>D173,0,INT(H164*1000-E179-C179))","v":5421},"kWh",{"$f":"INT(G175*(1-G177))&\" kWh\"","v":"1084 kWh"},null,"Autokonsumpcja przez pompę ciepła - uniknięty koszty energii elektrycznej",{"$nulls":6},{"$f":"C179*G181","v":{"v":980.1573119957142,"d":"980 zł"}}]
[null,null,{"$f":"H157-C179","v":{"v":4741.510131633262,"d":"4742"}},"kWh",{"$f":"H159-E179","v":2240},"kWh",{"$f":"G179-INT(G175*G177)","v":{"v":2645.510131633262,"d":"2646"}},"kWh",null,null,"Wysokość rachunków za energię elektryczną (pompa ciepła i budynek)",{"$nulls":6},{"$f":"IF(G181*G180<0,\"OPŁ. STAŁE\",G181*G180)","v":{"v":3101.6938988984284,"d":"3,102 zł"}}]
[null,null,"Diagram przepływu energii",null,null,{"$f":"\"Taryfa \"&P80","v":"Taryfa G11"},{"$nulls":4},"         Cenę RCEm (miesięczna Rynkowa cena energii) uśredniono na podstawie cen opublikowanych przez Polskie Sieci Elektroenergetyczne (PSE) z sześciu miesięcy 01-06/2023. Należy pamiętać, że cena RCEm jest zmienna, a więc kwota gromadzona na depozycie prosumenckim zależy nie tylko od ilości energii odprowadzonej do sieci, ale również wartości RCEm na koniec danego miesiąca."]
[{"$nulls":10},"Kwota depozytu prosumenckiego (wirtualny portfel prosumenta)",{"$nulls":6},{"$f":"G190*G197","v":{"v":1626.3,"d":"1,626 zł"}},{"$nulls":4},{"$f":"R192-V192","v":{"v":1626.3,"d":"1,626 zł"}}]
[null,null,{"$f":"H157-C179","v":{"v":4741.510131633262,"d":"4742"}},"kWh",{"$f":"H159-E179","v":2240},"kWh",{"$f":"R193","v":0},"zł",null,null,"Wysokość rachunku za energię elektryczną (pompa ciepła i budynek). Bez instalacji PV",{"$nulls":6},{"$f":"R181","v":{"v":9822.102645739857,"d":"9,822 zł"}}]
[]
[null,null,{"$f":"Tauron!H12","v":{"v":0.5,"d":"0.5000"}},"zł/kWh",{"$f":"ROUND('Koszty 2025'!K139,2)","v":{"v":1.02,"d":"1.0200"}},"zł/kWh",{"$f":"ROUND((437.02+324.25+249.12+253.69+255.59)/5/1000,2)","v":{"v":0.3,"d":"0.300"}},"zł/kWh"]
[null,null,{"$f":"Tauron!L12","v":0.627},"zł/kWh",null,null,"RCEm"]
[]
[null,null,"Arkusz kalkulacyjny nie może zastąpić fachowego projektu instalacji grzewczej z pompą ciepła wykonanego przez projektanta z odpowiednimi uprawnieniami.\nAutor arkusza kalkulacyjnego nie ponosi odpowiedzialności za błędy ukryte w arkuszu, oraz za wszelkie negatywne skutki i straty wynikające z jego użytkowania. "]
[{"$nulls":16},"Autor:","PanD, 2024"]

{"sheet":"Zestawienie","index":1,"n_rows":71,"n_cols":20,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,17],[7,2,8,14],[10,2,11,9],[15,15,16,18],[16,7,16,8],[16,10,16,11],[16,12,16,13],[18,15,20,18],[21,7,21,8],[21,10,21,11],[21,12,21,13],[21,15,21,18],[22,7,22,8],[22,10,22,11],[22,12,22,13],[22,15,22,18],[23,7,23,8],[23,10,23,11],[23,12,23,13],[23,15,23,18],[24,7,24,8],[24,10,24,11],[24,12,24,13],[24,15,24,18],[25,7,25,8],[25,10,25,11],[25,12,25,13],[25,15,25,18],[26,7,26,8],[26,10,26,11],[26,12,26,13],[26,15,26,18],[27,7,27,8],[27,10,27,11],[27,12,27,13],[27,15,27,18],[31,7,31,8],[31,10,31,11],[31,12,31,13],[31,15,31,18],[32,7,32,8],[32,10,32,11],[32,12,32,13],[32,15,32,18],[33,7,33,8],[33,10,33,11],[33,12,33,13],[33,15,33,18],[34,7,34,8],[34,10,34,11],[34,12,34,13],[34,15,34,18],[35,7,35,8],[35,10,35,11],[35,12,35,13],[35,15,35,18],[36,7,36,8],[36,10,36,11],[36,12,36,13],[36,15,36,18],[37,2,37,5],[40,7,40,8],[40,10,40,11],[40,12,40,13],[40,15,40,18],[41,7,41,8],[41,10,41,11],[41,12,41,13],[41,15,41,18],[42,7,42,8],[42,10,42,11],[42,12,42,13],[42,15,42,18],[46,7,46,8],[46,10,46,11],[46,12,46,13],[46,15,46,18],[47,7,47,8],[47,10,47,11],[47,12,47,13],[47,15,47,18],[48,7,48,8],[48,10,48,11],[48,12,48,13],[48,15,48,18],[49,7,49,8],[49,10,49,11],[49,12,49,13],[49,15,49,18],[50,7,50,8],[50,10,50,11],[50,12,50,13],[50,15,50,18],[51,7,51,8],[51,10,51,11],[51,12,51,13],[51,15,51,18],[55,7,55,8],[55,10,55,11],[55,12,55,13],[55,15,55,18],[56,7,56,8],[56,10,56,11],[56,12,56,13],[56,15,56,18],[57,7,57,8],[57,10,57,11],[57,12,57,13],[57,15,57,18],[58,7,58,8],[58,10,58,11],[58,12,58,13],[58,15,58,18],[59,7,59,8],[59,10,59,11],[59,12,59,13],[59,15,59,18],[60,7,60,8],[60,10,60,11],[60,12,60,13],[60,15,60,18],[64,7,64,8],[64,10,64,11],[64,12,64,13],[64,15,64,18],[65,7,65,8],[65,10,65,11],[65,12,65,13],[65,15,65,18],[66,7,66,8],[66,10,66,11],[66,12,66,13],[66,15,66,18],[67,7,67,8],[67,10,67,11],[67,12,67,13],[67,15,67,18],[68,7,68,8],[68,10,68,11],[68,12,68,13],[68,15,68,18],[69,7,69,8],[69,10,69,11],[69,12,69,13],[69,15,69,18],[70,7,70,8],[70,10,70,11],[70,12,70,13],[70,15,70,18]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-05-08"},null,{"$f":"Obliczenia!P3","v":"wersja 08/05/25"}]
[]
[]
[]
[]
[null,null,"Zestawienie wyników symulacji"]
[]
[]
[null,null,"Zestawienie wyników symulacji wszystkich pomp ciepła"]
[]
[]
[]
[]
[{"$nulls":15},"Przybliżone roczne koszty ogrzewania"]
[{"$nulls":3},"Model pompy ciepła",{"$nulls":3},"Punkt biwalentny",null,null,"SCOPPC",null,"SCOPinstalacji"]
[]
[{"$nulls":15},"Uwaga! Koszty eksploatacji wybranego modelu pompy ciepła, oszacowane z większą dokładnością, znajdują się w zakładce \"Koszty 2023\""]
[]
[]
[{"$nulls":3},"AquaSnap 30AWH-P 004HP",{"$nulls":3},{"$f":"'AWH-P004'!$E$44","v":3.1},null,null,{"$f":"ROUND('Bilans-AWH-P004'!$K$13,2)","v":3.07},null,{"$f":"ROUND('Bilans-AWH-P004'!$K$14,3)","v":3.281},null,null,{"$f":"ROUND('Bilans-AWH-P004'!$G$2,0)","v":{"v":12048,"d":"12,048.00 zł"}},{"$nulls":3},{"$f":"IF(H22<-7,IF(H22>-17,P22,\"\"))","v":false}]
[{"$nulls":3},"AquaSnap 30AWH-P 006HP",{"$nulls":3},{"$f":"'AWH-P006'!$E$44","v":-0.1},null,null,{"$f":"ROUND('Bilans-AWH-P006'!$K$13,2)","v":3.16},null,{"$f":"ROUND('Bilans-AWH-P006'!$K$14,3)","v":3.251},null,null,{"$f":"ROUND('Bilans-AWH-P006'!$G$2,0)","v":{"v":10466,"d":"10,466.00 zł"}},{"$nulls":3},{"$f":"IF(H23<-7,IF(H23>-17,P23,\"\"))","v":false}]
[{"$nulls":3},"AquaSnap 30AWH-P 008HP",{"$nulls":3},{"$f":"'AWH-P008'!$E$44","v":-5.7},null,null,{"$f":"ROUND('Bilans-AWH-P008'!$K$13,2)","v":3.26},null,{"$f":"ROUND('Bilans-AWH-P008'!$K$14,3)","v":3.271},null,null,{"$f":"ROUND('Bilans-AWH-P008'!$G$2,0)","v":{"v":8990,"d":"8,990.00 zł"}},{"$nulls":3},{"$f":"IF(H24<-7,IF(H24>-17,P24,\"\"))","v":false}]
[{"$nulls":3},"AquaSnap 30AWH-P 012HP",{"$nulls":3},{"$f":"'AWH-P012T'!$E$44","v":-13.6},null,null,{"$f":"ROUND('Bilans-AWH-P012'!$K$13,2)","v":3.42},null,{"$f":"ROUND('Bilans-AWH-P012'!$K$14,3)","v":3.417},null,null,{"$f":"ROUND('Bilans-AWH-P012'!$G$2,0)","v":{"v":8103,"d":"8,103.00 zł"}},{"$nulls":3},{"$f":"IF(H25<-7,IF(H25>-17,P25,\"\"))","v":{"v":8103,"d":"8,103.00 zł"}}]
[{"$nulls":3},"AquaSnap 30AWH-P 014HP",{"$nulls":3},{"$f":"'AWH-P014T'!$E$44","v":-13.6},null,null,{"$f":"ROUND('Bilans-AWH-P014'!$K$13,2)","v":3.29},null,{"$f":"ROUND('Bilans-AWH-P014'!$K$14,3)","v":3.291},null,null,{"$f":"ROUND('Bilans-AWH-P014'!$G$2,0)","v":{"v":8306,"d":"8,306.00 zł"}},{"$nulls":3},{"$f":"IF(H26<-7,IF(H26>-17,P26,\"\"))","v":{"v":8306,"d":"8,306.00 zł"}}]
[]
[]
[]
[]
[]
[{"$nulls":3},"Vitocal 1xx-S 101.B04",{"$nulls":3},{"$f":"'B04'!E44","v":0.4},null,null,{"$f":"ROUND('Bilans-B04'!K13,2)","v":3.12},null,{"$f":"ROUND('Bilans-B04'!K14,3)","v":3.234},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-B04'!$G$2,0))","v":{"v":10708,"d":"10,708.00 zł"}},{"$nulls":3},{"$f":"IF(H32<-7,IF(H32>-17,P32,\"\"))","v":false}]
[{"$nulls":3},"Vitocal 1xx-S 101.B06",{"$nulls":3},{"$f":"'B06'!E44","v":-1.4},null,null,{"$f":"ROUND('Bilans-B06'!K13,2)","v":3.02},null,{"$f":"ROUND('Bilans-B06'!K14,3)","v":3.083},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-B06'!$G$2,0))","v":{"v":10366,"d":"10,366.00 zł"}},{"$nulls":3},false]
[{"$nulls":3},"Vitocal 1xx-S 101.B08",{"$nulls":3},{"$f":"'B08'!E44","v":-10.8},null,null,{"$f":"ROUND('Bilans-B08'!K13,2)","v":3.31},null,{"$f":"ROUND('Bilans-B08'!K14,3)","v":3.315},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-B08'!$G$2,0))","v":{"v":8359,"d":"8,359.00 zł"}},{"$nulls":3},{"v":8359,"d":"8,359.00 zł"}]
[{"$nulls":3},"Vitocal 1xx-S 101.A12",{"$nulls":3},{"$f":"'A12'!E44","v":-12.2},null,null,{"$f":"ROUND('Bilans-A12'!K13,2)","v":3.19},null,{"$f":"ROUND('Bilans-A12'!K14,3)","v":3.194},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-A12'!$G$2,0))","v":{"v":8577,"d":"8,577.00 zł"}},{"$nulls":3},{"v":8577,"d":"8,577.00 zł"}]
[{"$nulls":3},"Vitocal 1xx-S 101.A14",{"$nulls":3},{"$f":"'A14'!E44","v":-13.5},null,null,{"$f":"ROUND('Bilans-A14'!K13,2)","v":3.25},null,{"$f":"ROUND('Bilans-A14'!K14,3)","v":3.253},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-A14'!$G$2,0))","v":{"v":8330,"d":"8,330.00 zł"}},{"$nulls":3},{"v":8330,"d":"8,330.00 zł"}]
[{"$nulls":3},"Vitocal 1xx-S 101.A16",{"$nulls":3},{"$f":"'A16'!E44","v":-14.5},null,null,{"$f":"ROUND('Bilans-A16'!K13,2)","v":3.19},null,{"$f":"ROUND('Bilans-A16'!K14,3)","v":3.187},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-A16'!$G$2,0))","v":{"v":8436,"d":"8,436.00 zł"}},{"$nulls":3},{"v":8436,"d":"8,436.00 zł"}]
[]
[]
[]
[{"$nulls":3},"Vitocal 2xx-S 201.E06 R32",{"$nulls":3},{"$f":"'E06'!E44","v":-5.1},null,null,{"$f":"ROUND('Bilans-E06'!K13,2)","v":3.47},null,{"$f":"ROUND('Bilans-E06'!K14,3)","v":3.495},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-E06'!$G$2,0))","v":{"v":8484,"d":"8,484.00 zł"}},{"$nulls":3},{"$f":"IF(H41<-7,IF(H41>-17,P41,\"\"))","v":false}]
[{"$nulls":3},"Vitocal 2xx-S 201.E08 R32",{"$nulls":3},{"$f":"'E08'!E44","v":-7.8},null,null,{"$f":"ROUND('Bilans-E08'!K13,2)","v":3.54},null,{"$f":"ROUND('Bilans-E08'!K14,3)","v":3.551},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-E08'!$G$2,0))","v":{"v":8058,"d":"8,058.00 zł"}},{"$nulls":3},{"$f":"IF(H42<-7,IF(H42>-17,P42,\"\"))","v":{"v":8058,"d":"8,058.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.E10 R32",{"$nulls":3},{"$f":"'E10'!E44","v":-10.4},null,null,{"$f":"ROUND('Bilans-E10'!K13,2)","v":3.55},null,{"$f":"ROUND('Bilans-E10'!K14,3)","v":3.547},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-E10'!$G$2,0))","v":{"v":7872,"d":"7,872.00 zł"}},{"$nulls":3},{"$f":"IF(H43<-7,IF(H43>-17,P43,\"\"))","v":{"v":7872,"d":"7,872.00 zł"}}]
[]
[]
[]
[{"$nulls":3},"Vitocal 2xx-S 201.D04",{"$nulls":3},{"$f":"'D04'!E44","v":1.9},null,null,{"$f":"ROUND('Bilans-D04'!K13,2)","v":3},null,{"$f":"ROUND('Bilans-D04'!K14,3)","v":3.148},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D04'!$G$2,0))","v":{"v":11452,"d":"11,452.00 zł"}},{"$nulls":3},{"$f":"IF(H47<-7,IF(H47>-17,P47,\"\"))","v":false}]
[{"$nulls":3},"Vitocal 2xx-S 201.D08",{"$nulls":3},{"$f":"'D08'!E44","v":-8.5},null,null,{"$f":"ROUND('Bilans-D08'!K13,2)","v":3.4},null,{"$f":"ROUND('Bilans-D08'!K14,3)","v":3.408},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D08'!$G$2,0))","v":{"v":8290,"d":"8,290.00 zł"}},{"$nulls":3},{"v":8290,"d":"8,290.00 zł"}]
[{"$nulls":3},"Vitocal 2xx-S 201.D10",{"$nulls":3},{"$f":"'D10'!E44","v":-14.5},null,null,{"$f":"ROUND('Bilans-D10'!K13,2)","v":3.87},null,{"$f":"ROUND('Bilans-D10'!K13,3)","v":3.871},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D10'!$G$2,0))","v":{"v":6966,"d":"6,966.00 zł"}},{"$nulls":3},{"v":6966,"d":"6,966.00 zł"}]
[{"$nulls":3},"Vitocal 2xx-S 201.D13",{"$nulls":3},{"$f":"'D13'!E44","v":-16.1},null,null,{"$f":"ROUND('Bilans-D13'!K13,2)","v":3.77},null,{"$f":"ROUND('Bilans-D13'!K14,3)","v":3.769},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D13'!$G$2,0))","v":{"v":7139,"d":"7,139.00 zł"}},{"$nulls":3},{"v":7139,"d":"7,139.00 zł"}]
[{"$nulls":3},"Vitocal 2xx-S 201.D16",{"$nulls":3},{"$f":"'D16'!E44","v":-17.1},null,null,{"$f":"ROUND('Bilans-D16'!K13,2)","v":3.75},null,{"$f":"ROUND('Bilans-D16'!K14,3)","v":3.754},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D16'!$G$2,0))","v":{"v":7157,"d":"7,157.00 zł"}},{"$nulls":3},""]
[]
[]
[]
[{"$nulls":3},"Vitocal 15x-A 151.A04",{"$nulls":3},{"$f":"'151.A04'!E44","v":0.6},null,null,{"$f":"ROUND('Bilans-151-A04'!K13,2)","v":3.19},null,{"$f":"ROUND('Bilans-151-A04'!K14,2)","v":3.32},null,null,{"$f":"ROUND('Bilans-151-A04'!G2,0)","v":{"v":10650,"d":"10,650.00 zł"}},{"$nulls":3},{"$f":"IF(H56<-7,IF(H56>-17,P56,\"\"))","v":false}]
[{"$nulls":3},"Vitocal 15x-A 151.A06",{"$nulls":3},{"$f":"'151.A06'!E44","v":-4.8},null,null,{"$f":"ROUND('Bilans-151-A06'!K13,2)","v":3.25},null,{"$f":"ROUND('Bilans-151-A06'!K14,2)","v":3.28},null,null,{"$f":"ROUND('Bilans-151-A06'!G2,0)","v":{"v":9063,"d":"9,063.00 zł"}},{"$nulls":3},false]
[{"$nulls":3},"Vitocal 15x-A 151.A08",{"$nulls":3},{"$f":"'151.A08'!E44","v":-8},null,null,{"$f":"ROUND('Bilans-151-A08'!K13,2)","v":3.31},null,{"$f":"ROUND('Bilans-151-A08'!K14,2)","v":3.32},null,null,{"$f":"ROUND('Bilans-151-A08'!G2,0)","v":{"v":8649,"d":"8,649.00 zł"}},{"$nulls":3},{"v":8649,"d":"8,649.00 zł"}]
[{"$nulls":3},"Vitocal 15x-A 151.A10",{"$nulls":3},{"$f":"'151.A10'!E44","v":-14.7},null,null,{"$f":"ROUND('Bilans-151-A10'!K13,2)","v":3.79},null,{"$f":"ROUND('Bilans-151-A10'!K14,2)","v":3.79},null,null,{"$f":"ROUND('Bilans-151-A10'!G2,0)","v":{"v":7163,"d":"7,163.00 zł"}},{"$nulls":3},{"v":7163,"d":"7,163.00 zł"}]
[{"$nulls":3},"Vitocal 15x-A 151.A13",{"$nulls":3},{"$f":"'151.A13'!E44","v":-17.3},null,null,{"$f":"ROUND('Bilans-151-A13'!K13,2)","v":3.62},null,{"$f":"ROUND('Bilans-151-A13'!K14,2)","v":3.62},null,null,{"$f":"ROUND('Bilans-151-A13'!G2,0)","v":{"v":7481,"d":"7,481.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 15x-A 151.A16",{"$nulls":3},{"$f":"'151.A16'!E44","v":-18.9},null,null,{"$f":"ROUND('Bilans-151-A16'!K13,2)","v":3.62},null,{"$f":"ROUND('Bilans-151-A16'!K14,2)","v":3.62},null,null,{"$f":"ROUND('Bilans-151-A16'!G2,0)","v":{"v":7448,"d":"7,448.00 zł"}},{"$nulls":3},""]
[]
[]
[{"$nulls":3},"Vitocal 25x-A 251.A04",{"$nulls":3},{"$f":"'251.A04'!E44","v":0.6},null,null,{"$f":"ROUND('Bilans-251-A04'!K13,2)","v":3.36},null,{"$f":"ROUND('Bilans-251-A04'!K14,2)","v":3.49},null,null,{"$f":"ROUND('Bilans-251-A04'!G2,0)","v":{"v":10234,"d":"10,234.00 zł"}},{"$nulls":3},{"$f":"IF(H65<-7,IF(H65>-17,P65,\"\"))","v":false}]
[{"$nulls":3},"Vitocal 25x-A 251.A06",{"$nulls":3},{"$f":"'251.A06'!E44","v":-3},null,null,{"$f":"ROUND('Bilans-251-A06'!K13,2)","v":3.44},null,{"$f":"ROUND('Bilans-251-A06'!K14,2)","v":3.48},null,null,{"$f":"ROUND('Bilans-251-A06'!G2,0)","v":{"v":9011,"d":"9,011.00 zł"}},{"$nulls":3},false]
[{"$nulls":3},"Vitocal 25x-A 251.A08",{"$nulls":3},{"$f":"'251.A08'!E44","v":-8},null,null,{"$f":"ROUND('Bilans-251-A08'!K13,2)","v":3.34},null,{"$f":"ROUND('Bilans-251-A08'!K14,2)","v":3.34},null,null,{"$f":"ROUND('Bilans-251-A08'!G2,0)","v":{"v":8612,"d":"8,612.00 zł"}},{"$nulls":3},{"v":8612,"d":"8,612.00 zł"}]
[{"$nulls":3},"Vitocal 25x-A 251.A10",{"$nulls":3},{"$f":"'251.A10'!E44","v":-14.7},null,null,{"$f":"ROUND('Bilans-251-A10'!K13,2)","v":4.1},null,{"$f":"ROUND('Bilans-251-A10'!K14,2)","v":4.1},null,null,{"$f":"ROUND('Bilans-251-A10'!G2,0)","v":{"v":6636,"d":"6,636.00 zł"}},{"$nulls":3},{"v":6636,"d":"6,636.00 zł"}]
[{"$nulls":3},"Vitocal 25x-A 251.A13",{"$nulls":3},{"$f":"'251.A13'!E44","v":-17.3},null,null,{"$f":"ROUND('Bilans-251-A13'!K13,2)","v":3.87},null,{"$f":"ROUND('Bilans-251-A13'!K14,2)","v":3.87},null,null,{"$f":"ROUND('Bilans-251-A13'!G2,0)","v":{"v":7017,"d":"7,017.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 25x-A 251.A16",{"$nulls":3},{"$f":"'251.A16'!E44","v":-17.2},null,null,{"$f":"ROUND('Bilans-251-A16'!K13,2)","v":3.99},null,{"$f":"ROUND('Bilans-251-A16'!K14,2)","v":3.99},null,null,{"$f":"ROUND('Bilans-251-A16'!G2,0)","v":{"v":6808,"d":"6,808.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 25x-A 251.A19",{"$nulls":3},{"$f":"'251.A19'!E44","v":-17.6},null,null,{"$f":"ROUND('Bilans-251-A19'!K13,2)","v":3.84},null,{"$f":"ROUND('Bilans-251-A19'!K14,2)","v":3.84},null,null,{"$f":"ROUND('Bilans-251-A19'!G2,0)","v":{"v":7063,"d":"7,063.00 zł"}},{"$nulls":3},""]

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

{"sheet":"Oferta","index":3,"n_rows":63,"n_cols":22,"rows_kept":63,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,17],[7,2,8,14],[10,2,11,9],[17,7,17,8],[17,12,17,13],[17,17,17,18],[20,2,21,5],[20,7,20,8],[20,12,20,13],[20,17,20,18],[23,2,24,5],[23,7,23,8],[23,12,23,13],[23,17,23,18],[26,2,27,5],[26,7,26,8],[26,12,26,13],[26,17,26,18],[29,2,30,5],[29,7,29,8],[29,12,29,13],[29,17,29,18],[32,2,33,5],[32,7,32,8],[32,12,32,13],[32,17,32,18],[35,2,36,5],[35,7,35,8],[35,12,35,13],[35,17,35,18],[38,2,39,5],[38,7,38,8],[38,12,38,13],[38,17,38,18],[41,2,42,5],[41,7,41,8],[41,12,41,13],[41,17,41,18],[44,2,45,5],[44,7,44,8],[44,12,44,13],[44,17,44,18],[47,2,48,5],[47,7,47,8],[47,12,47,13],[47,17,47,18],[50,2,51,5],[50,7,50,8],[50,12,50,13],[50,17,50,18],[55,2,56,5],[55,17,55,18]]}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-05-08"},null,{"$f":"Obliczenia!P3","v":"wersja 08/05/25"}]
[]
[]
[]
[]
[null,null,{"$f":"\"Oferta na pompę ciepła \"&Obliczenia!D58","v":"Oferta na pompę ciepła Vitocal 15x-A 151.A10"}]
[]
[]
[null,null,"Dane Inwestora"]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Zestawienie materiałów",{"$nulls":3},"Cena katalogowa",null,null,"Rabat",null,"Wartość netto",null,null,"VAT",null,"Wartość brutto"]
[]
[{"$nulls":21},{"v":0.08,"d":"8%"}]
[null,null,{"$f":"Obliczenia!D58","v":"Vitocal 15x-A 151.A10"},{"$nulls":9},{"$f":"H21-H21*K21","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M21*P21+M21","v":{"v":0,"d":"0.00 zł"}},{"$nulls":3},{"v":0.23,"d":"23%"}]
[]
[]
[null,null,"Zbiornik CWU",{"$nulls":9},{"$f":"H24-H24*K24","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M24*P24+M24","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H27-H27*K27","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M27*P27+M27","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H30-H30*K30","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M30*P30+M30","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H33-H33*K33","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M33*P33+M33","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H36-H36*K36","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M36*P36+M36","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H39-H39*K39","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M39*P39+M39","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H42-H42*K42","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M42*P42+M42","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H45-H45*K45","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M45*P45+M45","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H48-H48*K48","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M48*P48+M48","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H51-H51*K51","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M51*P51+M51","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[]
[]
[null,null,"Suma",{"$nulls":14},{"$f":"R21+R24+R27+R30+R33+R36+R39+R42+R45+R48+R51","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Informacje dodatkowe"]

{"sheet":"Koszty 2025","index":4,"n_rows":244,"n_cols":27,"rows_kept":69,"cut":true,"merged":[[1,16,2,16],[1,17,2,18],[1,19,2,21],[6,3,8,12],[9,3,10,11],[9,19,9,20],[10,19,10,20],[14,3,16,7],[15,9,15,10],[15,11,15,13],[16,9,16,10],[17,3,19,7],[18,9,18,10],[18,11,18,13],[19,9,19,10],[21,9,21,10],[21,11,21,13],[22,9,22,10],[23,3,25,7],[24,9,24,10],[24,11,24,13],[25,9,25,10],[26,3,28,7],[27,9,27,10],[27,11,27,13],[28,9,28,10],[37,3,38,5],[37,13,38,15],[39,13,39,14],[41,7,41,9],[41,17,41,19],[43,7,43,9],[43,13,43,14],[45,7,45,8],[45,9,45,10],[45,17,45,18],[45,19,45,20],[54,3,55,5],[54,13,55,15],[57,17,57,19],[58,7,58,9],[58,17,58,19],[60,3,60,4],[60,13,60,14],[60,17,60,18],[62,7,62,8],[62,9,62,10],[62,17,62,18],[62,19,62,20],[70,3,71,6],[70,13,71,14],[76,3,76,4],[76,7,76,8],[76,13,76,14],[76,17,76,19],[78,7,78,8],[78,9,78,10],[78,17,78,18],[78,19,78,20],[85,3,86,7],[85,13,86,17],[89,7,89,9],[89,17,89,19],[91,4,91,5],[91,6,91,8],[91,9,91,10],[91,14,91,15],[91,16,91,18],[91,19,91,20],[104,3,105,5],[108,7,108,9],[110,4,110,5],[110,6,110,8],[110,9,110,10],[128,16,129,22],[133,10,133,11],[133,14,133,16],[133,17,133,18],[133,19,133,20],[134,6,134,8],[141,10,141,11],[141,14,141,16],[141,17,141,18],[141,19,141,20],[142,6,142,8],[142,19,143,19],[142,20,143,20],[148,10,148,11],[148,14,148,16],[148,17,148,18],[148,19,148,20],[149,6,149,8],[157,3,159,20],[167,16,169,22],[175,17,180,17],[175,18,180,18],[204,12,204,14],[204,15,204,17],[204,18,204,20],[205,4,206,4],[205,6,206,6],[205,8,206,8],[205,9,205,11],[206,9,206,10],[207,9,207,10],[209,16,211,22]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[{"$nulls":17},{"$f":"TODAY()","v":"2025-05-08"},null,"wersja 04/07/2024 URE"]
[]
[]
[]
[]
[{"$nulls":3},"Kalkulator kosztów ogrzewania i energii cieplnej"]
[]
[]
[{"$nulls":3},"Taryfy i ceny paliw i energii obowiązujące w 2025 roku"]
[{"$nulls":19},"PL"]
[]
[]
[]
[{"$nulls":3},"Powierzchnia grzewcza budynku"]
[{"$nulls":9},{"$f":"Obliczenia!H17","v":225},null,"[ m2 ]"]
[{"$nulls":9},"35 - 700"]
[{"$nulls":3},"Standard wykonania budynku",{"$nulls":11},"Standard wykonania budynku | EU"]
[{"$nulls":9},80,null,"[ kWh/m2/rok ]",{"$nulls":3},"Dom energooszczędny",{"$nulls":3},"50-60","[kWh/m2rok]"]
[{"$nulls":9},"5 - 300",{"$nulls":5},"Dom budowany obecnie WT2021",{"$nulls":3},"70-80","[kWh/m2rok]"]
[{"$nulls":15},"Dom istniejący, dobra izolacja cieplna",{"$nulls":3},"90-120","[kWh/m2rok]"]
[{"$nulls":3},"Liczba mieszkańców",{"$nulls":5},{"$f":"Obliczenia!H32","v":4},null,"[ osoby ]",{"$nulls":3},"Dom istniejący, słaba izolacja cieplna",{"$nulls":3},"130-160","[kWh/m2rok]"]
[{"$nulls":9},"2 - 50",{"$nulls":5},"Dom istniejący, bez izolacji cieplnej",{"$nulls":3},"> 170","[kWh/m2rok]"]
[{"$nulls":3},"Zużycie ciepłej wody użytkowej"]
[{"$nulls":9},{"$f":"Obliczenia!H35","v":45},null,"[ litry / dobę / os ]"]
[{"$nulls":9},"25 - 100"]
[{"$nulls":3},"Temperatura ciepłej wody użytkowej"]
[{"$nulls":9},{"$f":"Obliczenia!H38","v":44},null,"[ °C ]"]
[{"$nulls":9},"35 - 60"]
[]
[]
[]
[{"$nulls":13},"25 MJ/litra"]
[{"$nulls":7},"Zużycie paliwa",null,"Szacowane koszty",{"$nulls":7},"Zużycie paliwa",null,"Szacowane koszty"]
[]
[]
[]
[]
[]
[{"$nulls":3},"Pompa ciepła - solanka/woda",{"$nulls":9},"Pompa ciepła - powietrze/woda"]
[{"$nulls":4},"Koszt kWh",null,"Zużycie energii elektrycznej",null,null,"Szacowane koszty",{"$nulls":4},"Koszt kWh",null,"Zużycie energii elektrycznej",null,null,"Szacowane koszty"]
[{"$nulls":3},2023,{"$f":"[2]Tauron2023!V71","v":{"v":1.1269140809942981,"d":"1.13"}},"[ zł / kWh ]",null,null,2023,{"$f":"(H99+G99)*E100","v":{"v":5809.08488575988,"d":"5809"}},"[ zł / rok ]",null,null,2023,{"$f":"[2]Tauron2023!AD71","v":{"v":1.1611071647304567,"d":"1.16"}},"[ zł / kWh ]",null,null,2023,{"$f":"(R99+Q99)*O100-V92","v":{"v":6483.565327046111,"d":"6484"}},"[ zł / rok ]"]
[]
[{"$nulls":3},"Taryfa G11",{"$f":"Tauron!BB73","v":{"v":1.1050673415229564,"d":"1.11"}},"[ zł / kWh ]",null,{"$f":"(Tauron!AR13+Tauron!AV13+Tauron!AZ13)","v":{"v":20807.774181818182,"d":"20808"}},"[ kWh ]",{"$f":"M112-L111","v":{"v":22993.991698111826,"d":"22994"}},"[ zł / rok ]",{"$f":"J112/J113-1","v":{"v":-0.10332651051722974,"d":"-10.33%"}},{"$f":"H112*E112","v":{"v":22993.991698111826,"d":"22994"}}]
[]
[]
[]
[{"$nulls":10},{"$f":"R139/(O139+P139)","v":{"v":1.0178899360714286,"d":"1.02"}},"[ zł / kWh ]",null,"G12w",{"$f":"Tauron!I17+Tauron!M17+Tauron!Q17","v":1120},{"$f":"Tauron!J17+Tauron!N17+Tauron!R17","v":1680},"[ kWh ]",{"$f":"Tauron!Q75","v":{"v":2850.091821,"d":"2850"}},"[ zł / rok ]"]
[{"$nulls":10},{"$f":"R144/P143","v":{"v":1.1390918981587532,"d":"1.14"}},"[ zł / kWh ]",{"$nulls":4},2023,{"$f":"R136+T94","v":{"v":9550.090475639532,"d":"9550"}},"[ zł / rok ]"]
[{"$nulls":10},{"$f":"R152/(O152+P152)","v":{"v":0.9861621607185476,"d":"0.99"}},"[ zł / kWh ]",null,"G12w",{"$f":"Tauron!I17+Tauron!M17+Tauron!Q17+Tauron!U17+Tauron!Y17+Tauron!AC17","v":{"v":2924.2011758536582,"d":"2924"}},{"$f":"Tauron!J17+Tauron!N17+Tauron!R17+Tauron!V17+Tauron!Z17+Tauron!AD17","v":{"v":5030.659326585366,"d":"5031"}},"[ kWh ]",{"$f":"J99+R139","v":{"v":7844.782421299899,"d":"7845"}},"[ zł / rok ]"]
[]
[{"$nulls":3},700,"kWh na 1 mieszkańca"]
[{"$nulls":17},{"$f":"M174+M180","v":{"v":20599.69644,"d":"20600"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$nulls":20},"Autor:","PanD, 2024/03"]

{"sheet":"Zmiany","index":5,"n_rows":134,"n_cols":19,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,16],[7,2,8,14],[10,2,11,9],[15,2,15,3],[15,5,15,6],[15,17,15,18],[18,2,18,3],[23,2,23,3],[26,2,26,3],[29,2,29,3],[32,2,32,3],[35,2,35,3],[40,2,40,3],[43,2,43,3],[47,2,47,3],[50,2,50,3],[53,2,53,3],[56,5,57,16],[60,2,60,3],[64,2,64,3],[70,2,70,3],[74,2,74,3],[77,2,77,3],[82,2,82,3],[85,2,85,3],[88,2,88,3],[91,2,91,3],[94,2,94,3],[98,2,98,3],[101,2,101,3],[106,2,106,3],[110,2,110,3],[116,2,116,3],[119,2,119,3],[123,2,123,3],[128,2,128,3],[131,2,131,3]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-05-08"},null,{"$f":"Obliczenia!P3","v":"wersja 08/05/25"}]
[]
[]
[]
[]
[null,null,"Program doborowy pomp ciepła powietrze/woda"]
[]
[]
[null,null,"Raport wprowadzonych zmian"]
[]
[]
[]
[]
[null,null,"Termin zmiany",null,null,"Komentarz",{"$nulls":11},"Wskaźnik"]
[]
[]
[null,null,"2025-05-08",null,null,"Aktualizacja kosztów paliw i energii wg taryfikatorów dostawców.",{"$nulls":11},{"$f":"IF(S19=\"istotna\",1,0.1)","v":1},"istotna"]
[{"$nulls":5},"Wprowadzenie do symulacji pomp ciepła Carrier AquaSnap AWH-P"]
[{"$nulls":5},"Wycofanie z symulacji pomp ciepła Vitocal 100-A"]
[]
[]
[null,null,"2024-07-24",null,null,"Usunięto drobny błąd dotyczący obliczeń dla dużych budynków",{"$nulls":11},{"$f":"IF(S24=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2024-07-04",null,null,"Wprowadzono nowe ceny paliw i energii uwzględniające taryfy od 1 lipca, oraz ustawowe mechanizmy regulujące ceny",{"$nulls":11},{"$f":"IF(S27=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2024-06-24",null,null,"Usunięto błąd z wyborem Viocal x5x-A 4-8 kW",{"$nulls":11},{"$f":"IF(S30=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2024-04-30",null,null,"Aktualizacja kosztów paliw i energii wg taryfikatorów dostawców.",{"$nulls":11},{"$f":"IF(S36=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[]
[]
[]
[]
[{"$nulls":5},"W zakładce \"Koszty 2023\" dodano możliwość uwzględnienia termicznej instalacji solarnej w bilansie kosztów przygotowania ciepłej wody użytkowej dla gazu ziemnego, gazu płynnego, oleju opałowego i peletu",{"$nulls":11},{"$f":"IF(S57=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[null,null,"2022-11-09",null,null,"Zaktualizowano ceny poszczególnych składników energii elektrycznej",{"$nulls":11},{"$f":"IF(S65=\"istotna\",1,0.1)","v":1},"istotna"]
[{"$nulls":5},"Dodano wykresy pomagające określić stopień autokonsumpcji w zależności od wielkości instalacji PV (samowystarczalność)",{"$nulls":11},{"$f":"IF(S68=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[null,null,"2022-09-26",null,null,"Dodano symulację rozliczenia prosumenckiego w ramach net-billing",{"$nulls":11},{"$f":"IF(S71=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[]
[null,null,"2022-09-02",null,null,"Dodano możliwość obliczenia kaskady pomp ciepła pod polem \"własny wybór\"",{"$nulls":11},{"$f":"IF(S75=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2022-08-01",null,null,"Dodano dodatkowe modele pomp ciepła z najnowszej oferty 08/2022 - Vitocal 2xx-S R32 o znaczeniu E06, E08 i E10",{"$nulls":11},{"$f":"IF(S78=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[]
[null,null,"2022-05-16",null,null,"Aktualizacja cen kosztów paliw",{"$nulls":11},{"$f":"IF(S92=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[]
[{"$nulls":5},"Dodano skrócony bilans energetyczny budynku",{"$nulls":11},{"$f":"IF(S103=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[null,null,"2022-03-05",null,null,"Poprawiono błąd w obliczeniach SCOP dla CWU dla modelu Vitocal 2xx-S 201.D06",{"$nulls":11},{"$f":"IF(S107=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[{"$nulls":5},"Skorygowano szacowanie mocy obliczeniowej budynku w zależności od temperatury zadanej pomieszczeń",{"$nulls":11},{"$f":"IF(S113=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2022-02-05",null,null,"Skorygowano oznaczenie pompy ciepła Vitocal 15x-A 151.A13 co umożliwia właściwe obliczanie kosztów dla tej pompy ciepła",{"$nulls":11},{"$f":"IF(S117=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2022-02-03",null,null,"Dodano możliwość zmiany wymaganej temperatury wewnątrz budynku",{"$nulls":11},{"$f":"IF(S120=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[{"$nulls":5},"Zmieniono wartości zapotrzebowania energii Eu dla poszczególnych standardów wykonania budynku",{"$nulls":11},{"$f":"IF(S121=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2022-01-18",null,null,"Skorygowano obliczenia bilansu dla pomp ciepła Vitocal 15x-A i 25x-A A10 dla ogrzewania grzejnikowego 45/35.",{"$nulls":11},{"$f":"IF(S129=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2022-01-01",null,null,"Start"]
[]
[{"$nulls":17},{"$f":"Obliczenia!Q201","v":"Autor:"},{"$f":"Obliczenia!R201","v":"PanD, 2024"}]

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

{"sheet":"Bilans","index":7,"n_rows":8766,"n_cols":95,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,26,4,27],[4,34,4,35],[4,37,4,38],[4,43,4,44],[4,47,4,48],[4,51,4,52]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,"Klimaty chłodny?",null,false,null,"Różnica",null,-2,{"$nulls":32},"SCOP CO i CWU"]
[null,null,"Wybór",{"$nulls":32},"CO",{"$f":"BL25","v":18546.1896057926},"kWh","CWU",{"$f":"BL30","v":2593.255813953497},"kWh",{"$f":"ROUND((AK2+AN2)/(AN3+AK3),2)","v":3.79}]
[null,null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":18},"Wybrany produkt",null,{"$f":"Obliczenia!D58","v":"Vitocal 15x-A 151.A10"},{"$nulls":6},"Warunek mocy obliczeniowej",{"$nulls":5},{"$f":"AK2/AK7","v":4852.31260583935},null,null,{"$f":"AN2/AN7","v":721.0114792822845}]
[null,null,"Zapotrzebowanie energii",null,null,{"$f":"Dane!E3","v":80},{"$nulls":3},{"$f":"Budynek!$D$4*(21-F7)*12/1000","v":50.3325},null,{"$f":"Budynek!$D$4*(21-F7)*12/1000","v":50.3325},{"$nulls":19},{"$f":"Budynek!D10","v":9}]
[{"$nulls":25},"Długość sezonu","VTS 35",null,"COP",{"$nulls":5},"Wybrany VTS",null,"COP","CWU",null,"COP",null,null,"Długość sezonu","VTS 55",null,"COP",null,"VTS 45",null,"COP",null,"VTS 70",null,"COP",{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30,{"$nulls":6},"Ceny","Vitocal 200-S AWB-M-E(-AC) 201.D04",{"$f":"'D04'!B25","v":31109},{"$f":"'Bilans-D04'!G7","v":3.1477058832484106},{"$f":"BX5/BY5","v":9883.070767684218},{"$f":"BZ5","v":9883.070767684218},{"$nulls":11},"ilość \"h\" poniżej"]
[null,null,{"$f":"Meteo!N1","v":"Kraków"},null,"Dzień","T średnia",null,"T zasilania",null,"E wymagana-dzień12h",null,"E wymagana-noc12h",null,"Suma E",null,"Suma E (<12 C)",null,"Suma E (<15 C)",null,"Energia CWU",{"$nulls":6},"EPC","E2ŹC",null,null,"D16",{"$f":"'D16'!B28","v":16.7},{"$f":"IF(AF6>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,"EPC","E2ŹC",null,"EPC","E2ŹC",{"$nulls":4},"Epc","E2ŹC",null,null,"Epc","E2ŹC",null,null,"Epc","E2ŹC",{"$nulls":4},{"$f":"'D16'!D38","v":9},{"$f":"'D16'!E38","v":7.875},{"$f":"'D16'!F38","v":6.075},{"$f":"'D16'!G38","v":4.05},{"$f":"'D16'!H38","v":2.925},{"$f":"'D16'!I38","v":2.25},{"$f":"'D16'!J38","v":1.7999999999999998},{"$f":"'D16'!K38","v":1.125},{"$nulls":9},"Vitocal 200-S AWB-M-E(-AC) 201.D06",{"$f":"'D06'!B25","v":32980},{"$f":"'Bilans-D06'!G7","v":3.108716135674611},{"$f":"BX6/BY6","v":10608.881145992165},{"$f":"BZ6","v":10608.881145992165},{"$nulls":11},"0stC","-5stC","-10stC","-15stC",{"$f":"BF22","v":-14.7}]
[2,{"$f":"HLOOKUP($C$6,meteo_pelne,A7,0)","v":2.1},{"$f":"IF($E$1=FALSE,B7,IF(B7<0,B7+$I$1,B7))","v":2.1},"I",1,{"$f":"AVERAGE(C7:C30)","v":2.358333333333333},null,{"$f":"F7*Budynek!$D$31+Budynek!$D$32","v":26.615625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F7)*12/1000","v":47.6325},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F7)*12/1000","v":39.5325},null,{"$f":"J7+L7","v":87.16499999999999},null,{"$f":"IF(F7=12,N7,IF(F7<12,N7,0))","v":87.16499999999999},{"$f":"IF(P7=0,\" \",P7)","v":87.16499999999999},{"$f":"IF(F7=15,N7,IF(F7<15,N7,0))","v":87.16499999999999},{"$f":"IF(R7=0,\" \",R7)","v":87.16499999999999},{"$f":"Dane!E4*(Dane!E7-10)*1/860*Dane!G4","v":7.116279069767442},{"$nulls":5},{"$f":"COUNT(Bilans!Q7:Q371)","v":198},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z7,\"błąd\"))))))))))))))))))))))))))))))))))","v":87.16499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA7,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F11,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.822134127029207},null,"D13",{"$f":"'D13'!B28","v":16.3},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ7,AV7)))","v":87.16499999999999},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AB7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AS7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BA7,AW7)))","v":0},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AC7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AT7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BB7,AX7)))","v":3.822134127029207},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BX373,\"błąd\")))))))))))))))))))))))))))))))))))","v":2593.255813953497},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BY373,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.186046511627907},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-D06'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F19,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.596691437610533},null,null,{"$f":"COUNT(Bilans!S7:S371)","v":232},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR7,\"błąd\")))))))))))))))))))))))))))))))))))","v":87.16499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS7,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F15,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.0004670873630395},null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ7,\"błąd\")))))))))))))))))))))))))))))))))))","v":87.16499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK7,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-D10'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F28,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.6385452675428804},null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK7,\"błąd\"))))))))))))))))))","v":87.16499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL7,\"błąd\"))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F32,\"błąd\"))))))))))))))))))","v":2.8938104241163383},{"$nulls":20},"Vitocal 200-S AWB-M-E(-AC) 201.D08",{"$f":"'D08'!B25","v":34363},{"$f":"'Bilans-D08'!G7","v":3.4080069738561187},10083.01927302651,10083.01927302651,{"$nulls":9},{"$f":"F7","v":2.358333333333333},{"$f":"_xlfn.SORTBY(wykres_temp,wykres_temp,1)","v":-11.7875},{"$f":"COUNTIFS(wym_temp2,\"<0\")","v":1868},{"$f":"COUNTIFS(wym_temp2,\"<-5\")","v":540},{"$f":"COUNTIFS(wym_temp2,\"<-10\")","v":108},{"$f":"COUNTIFS(wym_temp2,\"<-15\")","v":17},{"$f":"COUNTIFS(wym_temp2,\"<\"&BF22)","v":19}]
[3,1.7,{"$f":"IF($E$1=FALSE,B8,IF(B8<0,B8+$I$1,B8))","v":1.7},null,2,{"$f":"AVERAGE(C31:C54)","v":-0.7666666666666667},null,{"$f":"F8*Budynek!$D$31+Budynek!$D$32","v":27.7875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F8)*12/1000","v":56.07},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F8)*12/1000","v":47.97},null,{"$f":"J8+L8","v":104.03999999999999},null,{"$f":"IF(F8=12,N8,IF(F8<12,N8,0))","v":104.03999999999999},104.03999999999999,104.03999999999999,104.03999999999999,{"$f":"T7","v":7.116279069767442},{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z8,\"błąd\"))))))))))))))))))))))))))))))))))))","v":104.03999999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA8,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D10",{"$f":"'D10'!B28","v":15.55},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA8,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR8,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ8,AV8)))","v":104.03999999999999},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AB8,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AS8,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BA8,AW8)))","v":0},{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR8,\"błąd\")))))))))))))))))))))))))))))))))))","v":104.03999999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS8,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ8,\"błąd\")))))))))))))))))))))))))))))))))))","v":104.03999999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK8,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK8,\"błąd\"))))))))))))))))))","v":104.03999999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL8,\"błąd\"))))))))))))))))))","v":0},{"$nulls":3},"VTS35",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N4,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.72},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O4,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.72},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P4,\"błąd\")))))))))))))))))))))))))))))))))))","v":9.7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q4,\"błąd\")))))))))))))))))))))))))))))))))))","v":10.97},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R4,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.95},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S4,\"błąd\")))))))))))))))))))))))))))))))))))","v":15.84},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T4,\"błąd\")))))))))))))))))))))))))))))))))))","v":16.817999999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U4,\"błąd\")))))))))))))))))))))))))))))))))))","v":18.285},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V4,\"błąd\")))))))))))))))))))))))))))))))))))","v":20.73},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W4,\"błąd\")))))))))))))))))))))))))))))))))))","v":22.4},{"$nulls":7},"Vitocal 200-S AWB-E(-AC) 201.D10",{"$f":"'D10'!B25","v":43220},{"$f":"'Bilans-D10'!G7","v":3.8714288014159357},11163.836975173797,11163.836975173797,{"$nulls":9},-0.7666666666666667,-11.687499999999998]
[4,1.2,1.2,null,3,{"$f":"AVERAGE(C55:C78)","v":-1.5583333333333333},null,{"$f":"F9*Budynek!$D$31+Budynek!$D$32","v":28.084375},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F9)*12/1000","v":58.2075},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F9)*12/1000","v":50.1075},null,108.315,null,108.315,108.315,108.315,108.315,{"$f":"T8","v":7.116279069767442},{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z9,\"błąd\"))))))))))))))))))))))))))))))))))))","v":108.315},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA9,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D08",{"$f":"'D08'!B29","v":13.620000000000001},1,null,108.315,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR9,\"błąd\")))))))))))))))))))))))))))))))))))","v":108.315},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS9,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ9,\"błąd\")))))))))))))))))))))))))))))))))))","v":108.315},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK9,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK9,\"błąd\"))))))))))))))))))","v":108.315},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL9,\"błąd\"))))))))))))))))))","v":0},{"$nulls":21},"Vitocal 200-S AWB-E(-AC) 201.D13",{"$f":"'D13'!B25","v":51386},{"$f":"'Bilans-D13'!G7","v":3.7688879150420234},13634.260598441555,13634.260598441555,null,null,"Emisja","CO2",{"$nulls":5},-1.5583333333333333,-10.608333333333336]
[5,0.8,0.8,null,4,{"$f":"AVERAGE(C79:C102)","v":-6.620833333333333},null,{"$f":"F10*Budynek!$D$31+Budynek!$D$32","v":29.9828125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F10)*12/1000","v":71.87625},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F10)*12/1000","v":63.77625},null,135.6525,null,135.6525,135.6525,135.6525,135.6525,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z10,\"błąd\"))))))))))))))))))))))))))))))))))))","v":135.6525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA10,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D06",{"$f":"'D06'!B28","v":12.77},1,null,135.6525,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR10,\"błąd\")))))))))))))))))))))))))))))))))))","v":135.6525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS10,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ10,\"błąd\")))))))))))))))))))))))))))))))))))","v":135.6525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK10,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK10,\"błąd\"))))))))))))))))))","v":135.6525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL10,\"błąd\"))))))))))))))))))","v":0},{"$nulls":3},"VTS55",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N26,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.12},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O26,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.14},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P26,\"błąd\")))))))))))))))))))))))))))))))))))","v":9.18},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q26,\"błąd\")))))))))))))))))))))))))))))))))))","v":10.86},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R26,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.86},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S26,\"błąd\")))))))))))))))))))))))))))))))))))","v":15.16},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":16.066000000000003,"d":"16.07"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":17.425,"d":"17.43"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V26,\"błąd\")))))))))))))))))))))))))))))))))))","v":19.69},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W26,\"błąd\")))))))))))))))))))))))))))))))))))","v":21.88},{"$nulls":7},"Vitocal 200-S AWB-E(-AC) 201.D16",{"$f":"'D16'!B25","v":60225},{"$f":"'Bilans-D16'!G7","v":3.7541859856536295},16042.092807907175,16042.092807907175,null,null,"Węgiel kamienny, ciąg sztuczny",{"$nulls":3},329.41595441595445,"g/kWh",null,-6.620833333333333,-10.154166666666667]
[6,2,2,null,5,{"$f":"AVERAGE(C103:C126)","v":-5.933333333333334},null,{"$f":"F11*Budynek!$D$31+Budynek!$D$32","v":29.725},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F11)*12/1000","v":70.02},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F11)*12/1000","v":61.92},null,131.94,null,131.94,131.94,131.94,131.94,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z11,\"błąd\"))))))))))))))))))))))))))))))))))))","v":131.94},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA11,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D04",{"$f":"'D04'!B28","v":11.49},1,null,131.94,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR11,\"błąd\")))))))))))))))))))))))))))))))))))","v":131.94},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS11,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ11,\"błąd\")))))))))))))))))))))))))))))))))))","v":131.94},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK11,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK11,\"błąd\"))))))))))))))))))","v":131.94},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL11,\"błąd\"))))))))))))))))))","v":0},{"$nulls":3},"VTS45",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N15,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.32},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":7.3,"d":"7.30"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P15,\"błąd\")))))))))))))))))))))))))))))))))))","v":9.23},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q15,\"błąd\")))))))))))))))))))))))))))))))))))","v":10.86},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R15,\"błąd\")))))))))))))))))))))))))))))))))))","v":10.72},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S15,\"błąd\")))))))))))))))))))))))))))))))))))","v":13.02},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":14.463999999999999,"d":"14.46"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U15,\"błąd\")))))))))))))))))))))))))))))))))))","v":16.63},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V15,\"błąd\")))))))))))))))))))))))))))))))))))","v":20.24},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W15,\"błąd\")))))))))))))))))))))))))))))))))))","v":22.96},{"$nulls":14},"Energia elektryczna (Łęg Kraków)",{"$nulls":3},860.3999999931168,"g/kWh",null,-5.933333333333334,-9.470833333333331]
[7,3.1,3.1,null,6,{"$f":"AVERAGE(C127:C150)","v":-6.879166666666669},null,{"$f":"F12*Budynek!$D$31+Budynek!$D$32","v":30.079687500000002},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F12)*12/1000","v":72.57375000000002},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F12)*12/1000","v":64.47375000000001},null,137.0475,null,137.0475,137.0475,137.0475,137.0475,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z12,\"błąd\"))))))))))))))))))))))))))))))))))))","v":137.0475},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA12,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},137.0475,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR12,\"błąd\")))))))))))))))))))))))))))))))))))","v":137.0475},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS12,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ12,\"błąd\")))))))))))))))))))))))))))))))))))","v":83.88466995642361},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK12,\"błąd\")))))))))))))))))))))))))))))))))))","v":53.1628300435764},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK12,\"błąd\"))))))))))))))))))","v":137.0475},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL12,\"błąd\"))))))))))))))))))","v":53.1628300435764},{"$nulls":3},"VTS70",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!D54,\"błąd\"))))))))))))))))))","v":4.24},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!E54,\"błąd\"))))))))))))))))))","v":5.68},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!F54,\"błąd\"))))))))))))))))))","v":6.64},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!G54,\"błąd\"))))))))))))))))))","v":8.83},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!H54,\"błąd\"))))))))))))))))))","v":10.78},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!I54,\"błąd\"))))))))))))))))))","v":13.76},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!J54,\"błąd\"))))))))))))))))))","v":14.373999999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!K54,\"błąd\"))))))))))))))))))","v":15.294999999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!L54,\"błąd\"))))))))))))))))))","v":16.83},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!M54,\"błąd\"))))))))))))))))))","v":20.74},{"$nulls":7},"Vitocal 100-S AWB-M-E(-AC) 101.B04",{"$f":"'B04'!B25","v":26907},{"$f":"'Bilans-B04'!G7","v":3.234471802474663},8318.823487474436,8318.823487474436,{"$nulls":9},-6.879166666666669,-8.741666666666667]
[8,4.3,4.3,null,7,{"$f":"AVERAGE(C151:C174)","v":-6.541666666666667},null,{"$f":"F13*Budynek!$D$31+Budynek!$D$32","v":29.953125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F13)*12/1000","v":71.6625},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F13)*12/1000","v":63.5625},null,135.225,null,135.225,135.225,135.225,135.225,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z13,\"błąd\"))))))))))))))))))))))))))))))))))))","v":135.225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA13,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A16",{"$f":"'A16'!B28","v":15.483985200000001},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA13,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR13,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ13,AV13)))","v":135.225},0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR13,\"błąd\")))))))))))))))))))))))))))))))))))","v":135.225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS13,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ13,\"błąd\")))))))))))))))))))))))))))))))))))","v":135.225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK13,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK13,\"błąd\"))))))))))))))))))","v":135.225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL13,\"błąd\"))))))))))))))))))","v":0},{"$nulls":21},"Vitocal 100-S AWB-M-E(-AC) 101.B06",{"$f":"'B06'!B25","v":28000},{"$f":"'Bilans-B06'!G7","v":3.0832570843921436},9081.30565619705,9081.30565619705,null,null,"Na budynek",{"$nulls":6},-6.541666666666667,-7.650000000000001]
[9,4.5,4.5,null,8,{"$f":"AVERAGE(C175:C198)","v":-3.6583333333333328},null,{"$f":"F14*Budynek!$D$31+Budynek!$D$32","v":28.871875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F14)*12/1000","v":63.8775},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F14)*12/1000","v":55.7775},null,119.655,null,119.655,119.655,119.655,119.655,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z14,\"błąd\"))))))))))))))))))))))))))))))))))))","v":119.655},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA14,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A14",{"$f":"'A14'!B28","v":15.1411196},1,null,119.655,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR14,\"błąd\")))))))))))))))))))))))))))))))))))","v":119.655},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS14,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ14,\"błąd\")))))))))))))))))))))))))))))))))))","v":119.655},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK14,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK14,\"błąd\"))))))))))))))))))","v":119.655},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL14,\"błąd\"))))))))))))))))))","v":0},{"$nulls":4},-20,-15,-7,2,7,10,12,15,20,30,{"$nulls":7},"Vitocal 100-S AWB-M-E(-AC) 101.B08",{"$f":"'B08'!B25","v":29055},{"$f":"'Bilans-B08'!G7","v":3.3150701031317475},8764.520536851312,8764.520536851312,null,null,"Węgiel kamienny, ciąg sztuczny",{"$nulls":3},{"$f":"(BL25+BL30+BL35)*CH10/1000","v":6965.049539276494},"kg",null,-3.6583333333333328,-7.383333333333334]
[10,4.8,4.8,null,9,{"$f":"AVERAGE(C199:C222)","v":-6.004166666666666},null,{"$f":"F15*Budynek!$D$31+Budynek!$D$32","v":29.7515625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F15)*12/1000","v":70.21125},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F15)*12/1000","v":62.11125},null,132.3225,null,132.3225,132.3225,132.3225,132.3225,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z15,\"błąd\"))))))))))))))))))))))))))))))))))))","v":132.3225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA15,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A12",{"$f":"'A12'!B28","v":14.274038000000001},1,null,132.3225,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR15,\"błąd\")))))))))))))))))))))))))))))))))))","v":132.3225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS15,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ15,\"błąd\")))))))))))))))))))))))))))))))))))","v":132.3225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK15,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK15,\"błąd\"))))))))))))))))))","v":132.3225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL15,\"błąd\"))))))))))))))))))","v":0},null,null,"Moc budynku",null,{"$f":"ROUND(BF6,2)","v":9},{"$f":"ROUND(BG6,2)","v":7.88},6.08,4.05,2.93,2.25,1.8,1.13,{"$nulls":9},"Vitocal 100-S AWB-E(-AC) 101.A12",{"$f":"'A12'!B25","v":35204},{"$f":"'Bilans-A12'!G7","v":3.1939820781412616},11021.977938112594,11021.977938112594,null,null,"Energia elektryczna (Łęg Kraków)",{"$nulls":3},{"$f":"(BL27+BL32+BL35)*CH11/1000","v":4798.889717218867},"kg",null,-6.004166666666666,-7.162499999999999]
[11,5,5,null,10,{"$f":"AVERAGE(C223:C246)","v":-0.41666666666666674},null,{"$f":"F16*Budynek!$D$31+Budynek!$D$32","v":27.65625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F16)*12/1000","v":55.125},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F16)*12/1000","v":47.025000000000006},null,102.15,null,102.15,102.15,102.15,102.15,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z16,\"błąd\"))))))))))))))))))))))))))))))))))))","v":102.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA16,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B08",{"$f":"'B08'!B28","v":10.98},1,null,102.15,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR16,\"błąd\")))))))))))))))))))))))))))))))))))","v":102.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS16,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ16,\"błąd\")))))))))))))))))))))))))))))))))))","v":102.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK16,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK16,\"błąd\"))))))))))))))))))","v":102.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL16,\"błąd\"))))))))))))))))))","v":0},{"$nulls":21},"Vitocal 100-S AWB-E(-AC) 101.A14",{"$f":"'A14'!B25","v":36761},{"$f":"'Bilans-A14'!G7","v":3.2528167027963484},11301.282352736838,11301.282352736838,null,null,"Różnica",{"$nulls":3},{"$f":"(CH15-CH14)*(-1)","v":{"v":2166.159822057627,"d":"2166"}},"kg",null,-0.41666666666666674,-7.020833333333335]
[12,5.1,5.1,null,11,{"$f":"AVERAGE(C247:C270)","v":-0.9583333333333334},null,{"$f":"F17*Budynek!$D$31+Budynek!$D$32","v":27.859375},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F17)*12/1000","v":56.5875},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F17)*12/1000","v":48.48749999999999},null,105.07499999999999,null,105.07499999999999,105.07499999999999,105.07499999999999,105.07499999999999,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z17,\"błąd\"))))))))))))))))))))))))))))))))))))","v":105.07499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA17,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B06",{"$f":"'B06'!B28","v":8.7},{"$f":"IF(AF17>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":0},null,105.07499999999999,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR17,\"błąd\")))))))))))))))))))))))))))))))))))","v":105.07499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS17,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ17,\"błąd\")))))))))))))))))))))))))))))))))))","v":105.07499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK17,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK17,\"błąd\"))))))))))))))))))","v":105.07499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL17,\"błąd\"))))))))))))))))))","v":0},{"$nulls":3},{"$f":"IF(C3=\"Grzejniki niskotemperaturowe 55/45\",\"Moc grzewcza pompy ciepła dla W55\",IF(C3=\"Ogrzewanie podłogowe\",\"Moc grzewcza pompy ciepła dla W35\",IF(C3=\"Grzejniki wysokotemperaturowe 70/55\",\"Moc grzewcza pompy ciepła dla W70\",\"Moc grzewcza pompy ciepła dla W45\")))","v":"Moc grzewcza pompy ciepła dla W35"},{"$f":"IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",ROUND(BF10,2),IF($C$3=\"Ogrzewanie podłogowe\",ROUND(BF8,2),IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",ROUND(BF12,2),ROUND(BF11,2))))","v":6.72},{"$f":"IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",ROUND(BG10,2),IF($C$3=\"Ogrzewanie podłogowe\",ROUND(BG8,2),IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",ROUND(BG12,2),ROUND(BG11,2))))","v":7.72},9.7,10.97,11.95,15.84,16.82,18.29,20.73,22.4,{"$nulls":7},"Vitocal 100-S AWB-E(-AC) 101.A16",{"$f":"'A16'!B25","v":37672},{"$f":"'Bilans-A16'!G7","v":3.1870790403251195},11820.227714263721,11820.227714263721,{"$nulls":9},-0.9583333333333334,-6.879166666666669]
[13,5.1,5.1,null,12,{"$f":"AVERAGE(C271:C294)","v":-1.1375000000000002},null,{"$f":"F18*Budynek!$D$31+Budynek!$D$32","v":27.9265625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F18)*12/1000","v":57.07125},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F18)*12/1000","v":48.97125},null,106.04249999999999,null,106.04249999999999,106.04249999999999,106.04249999999999,106.04249999999999,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z18,\"błąd\"))))))))))))))))))))))))))))))))))))","v":106.04249999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA18,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B04",{"$f":"'B04'!B28","v":8.45},{"$f":"IF(AF18>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":0},null,106.04249999999999,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR18,\"błąd\")))))))))))))))))))))))))))))))))))","v":106.04249999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS18,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ18,\"błąd\")))))))))))))))))))))))))))))))))))","v":106.04249999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK18,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK18,\"błąd\"))))))))))))))))))","v":106.04249999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL18,\"błąd\"))))))))))))))))))","v":0},{"$nulls":28},"1 drzewo pochłania 7 kg CO2 rocznie",{"$nulls":3},{"$f":"(CH16/7)","v":{"v":309.45140315108955,"d":"309"}},"sztuk",null,-1.1375000000000002,-6.620833333333333]
[14,5.2,5.2,null,13,{"$f":"AVERAGE(C295:C318)","v":-1.6124999999999998},null,{"$f":"F19*Budynek!$D$31+Budynek!$D$32","v":28.1046875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F19)*12/1000","v":58.35375},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F19)*12/1000","v":50.25375},null,108.60749999999999,null,108.60749999999999,108.60749999999999,108.60749999999999,108.60749999999999,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z19,\"błąd\"))))))))))))))))))))))))))))))))))))","v":108.60749999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA19,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},108.60749999999999,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR19,\"błąd\")))))))))))))))))))))))))))))))))))","v":108.60749999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS19,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ19,\"błąd\")))))))))))))))))))))))))))))))))))","v":108.60749999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK19,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK19,\"błąd\"))))))))))))))))))","v":108.60749999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL19,\"błąd\"))))))))))))))))))","v":0},{"$nulls":3},{"$f":"Obliczenia!AA13","v":"Ogrzewanie podłogowe"},{"$nulls":31},-1.6124999999999998,-6.541666666666667]
[15,4.7,4.7,null,14,{"$f":"AVERAGE(C319:C342)","v":-4.679166666666667},null,{"$f":"F20*Budynek!$D$31+Budynek!$D$32","v":29.2546875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F20)*12/1000","v":66.63375},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F20)*12/1000","v":58.53375},null,125.1675,null,125.1675,125.1675,125.1675,125.1675,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z20,\"błąd\"))))))))))))))))))))))))))))))))))))","v":125.1675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA20,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},125.1675,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR20,\"błąd\")))))))))))))))))))))))))))))))))))","v":125.1675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS20,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ20,\"błąd\")))))))))))))))))))))))))))))))))))","v":125.1675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK20,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK20,\"błąd\"))))))))))))))))))","v":125.1675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL20,\"błąd\"))))))))))))))))))","v":0},{"$nulls":35},-4.679166666666667,-6.4125000000000005]
[16,4.3,4.3,null,15,{"$f":"AVERAGE(C343:C366)","v":-7.650000000000001},null,{"$f":"F21*Budynek!$D$31+Budynek!$D$32","v":30.36875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F21)*12/1000","v":74.65500000000002},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F21)*12/1000","v":66.55500000000002},null,141.21000000000004,null,141.21000000000004,141.21000000000004,141.21000000000004,141.21000000000004,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z21,\"błąd\"))))))))))))))))))))))))))))))))))))","v":141.21000000000004},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA21,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},141.21000000000004,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR21,\"błąd\")))))))))))))))))))))))))))))))))))","v":141.21000000000004},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS21,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ21,\"błąd\")))))))))))))))))))))))))))))))))))","v":141.21000000000004},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK21,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK21,\"błąd\"))))))))))))))))))","v":141.21000000000004},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL21,\"błąd\"))))))))))))))))))","v":0},{"$nulls":4},"Punkt biwalentny",{"$nulls":30},-7.650000000000001,-6.054166666666666]
[17,3.8,3.8,null,16,{"$f":"AVERAGE(C367:C390)","v":0.5708333333333332},null,{"$f":"F22*Budynek!$D$31+Budynek!$D$32","v":27.2859375},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F22)*12/1000","v":52.45875},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F22)*12/1000","v":44.35875},null,96.8175,null,96.8175,96.8175,96.8175,96.8175,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z22,\"błąd\"))))))))))))))))))))))))))))))))))))","v":96.8175},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA22,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A04",{"$f":"'151.A04'!B27","v":10.24},{"$f":"IF(AF22>=$AF$4,1,0)","v":1},null,96.8175,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR22,\"błąd\")))))))))))))))))))))))))))))))))))","v":96.8175},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS22,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ22,\"błąd\")))))))))))))))))))))))))))))))))))","v":96.8175},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK22,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK22,\"błąd\"))))))))))))))))))","v":96.8175},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL22,\"błąd\"))))))))))))))))))","v":0},{"$nulls":4},{"$f":"IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E06\",'E06'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E08\",'E08'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E10\",'E10'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B04\",'B04'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B06\",'B06'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B08\",'B08'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A12\",'A12'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A14\",'A14'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A16\",'A16'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D04\",'D04'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D06\",'D06'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D08\",'D08'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D10\",'D10'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D13\",'D13'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D16\",'D16'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A10\",'151.A10'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A13\",'151.A13'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A16\",'151.A16'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A10\",'251.A10'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A13\",'251.A13'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A08\",'151.A08'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A06\",'151.A06'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A04\",'151.A04'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A04\",'251.A04'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A06\",'251.A06'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A08\",'251.A08'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P006HP\",'AWH-P006'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P008HP\",'AWH-P008'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P004HP\",'AWH-P004'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!D58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A16\",'251.A16'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A19\",'251.A19'!E44,\"błąd\")))))))))))))))))))))))))))))))))))","v":-14.7},{"$nulls":30},0.5708333333333332,-6.0125]
[18,2.7,2.7,null,17,{"$f":"AVERAGE(C391:C414)","v":-2.5208333333333335},null,{"$f":"F23*Budynek!$D$31+Budynek!$D$32","v":28.4453125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F23)*12/1000","v":60.80625},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F23)*12/1000","v":52.70625},null,113.51249999999999,null,113.51249999999999,113.51249999999999,113.51249999999999,113.51249999999999,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z23,\"błąd\"))))))))))))))))))))))))))))))))))))","v":113.51249999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA23,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A06",{"$f":"'151.A06'!B27","v":11.370000000000001},1,null,113.51249999999999,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR23,\"błąd\")))))))))))))))))))))))))))))))))))","v":113.51249999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS23,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ23,\"błąd\")))))))))))))))))))))))))))))))))))","v":113.51249999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK23,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK23,\"błąd\"))))))))))))))))))","v":113.51249999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL23,\"błąd\"))))))))))))))))))","v":0},{"$nulls":35},-2.5208333333333335,-6.004166666666666]
[19,1.5,1.5,null,18,{"$f":"AVERAGE(C415:C438)","v":-7.162499999999999},null,{"$f":"F24*Budynek!$D$31+Budynek!$D$32","v":30.1859375},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F24)*12/1000","v":73.33874999999999},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F24)*12/1000","v":65.23874999999998},null,138.5775,null,138.5775,138.5775,138.5775,138.5775,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z24,\"błąd\"))))))))))))))))))))))))))))))))))))","v":138.5775},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA24,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A08",{"$f":"'151.A08'!B27","v":11.78},1,null,138.5775,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR24,\"błąd\")))))))))))))))))))))))))))))))))))","v":138.5775},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS24,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ24,\"błąd\")))))))))))))))))))))))))))))))))))","v":138.5775},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK24,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK24,\"błąd\"))))))))))))))))))","v":138.5775},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL24,\"błąd\"))))))))))))))))))","v":0},{"$nulls":35},-7.162499999999999,-5.933333333333334]
[20,0.4,0.4,null,19,{"$f":"AVERAGE(C439:C462)","v":-5.270833333333333},null,{"$f":"F25*Budynek!$D$31+Budynek!$D$32","v":29.4765625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F25)*12/1000","v":68.23125},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F25)*12/1000","v":60.13125},null,128.3625,null,128.3625,128.3625,128.3625,128.3625,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z25,\"błąd\"))))))))))))))))))))))))))))))))))))","v":128.3625},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA25,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A10",{"$f":"'151.A10'!B28","v":14.719999999999999},1,null,128.3625,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR25,\"błąd\")))))))))))))))))))))))))))))))))))","v":128.3625},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS25,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ25,\"błąd\")))))))))))))))))))))))))))))))))))","v":128.3625},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK25,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK25,\"błąd\"))))))))))))))))))","v":128.3625},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL25,\"błąd\"))))))))))))))))))","v":0},{"$nulls":3},"SCOP PC",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G4,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.7929870422737273,"d":"3.79"}},null,"Energia CO budynku",{"$nulls":3},{"$f":"Q375","v":18546.1896057926},"kWh",{"$f":"(BL25-BL26)/BL37","v":{"v":0.2294928670878019,"d":"23%"}},{"$nulls":22},-5.270833333333333,-5.854166666666668]
[21,-0.1,-0.1,null,20,{"$f":"AVERAGE(C463:C486)","v":-7.383333333333334},null,{"$f":"F26*Budynek!$D$31+Budynek!$D$32","v":30.26875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F26)*12/1000","v":73.935},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F26)*12/1000","v":65.835},null,139.76999999999998,null,139.76999999999998,139.76999999999998,139.76999999999998,139.76999999999998,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z26,\"błąd\"))))))))))))))))))))))))))))))))))))","v":139.76999999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA26,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A13",{"$f":"'151.A13'!B28","v":15.77},1,null,139.76999999999998,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR26,\"błąd\")))))))))))))))))))))))))))))))))))","v":139.76999999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS26,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ26,\"błąd\")))))))))))))))))))))))))))))))))))","v":139.76999999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK26,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK26,\"błąd\"))))))))))))))))))","v":139.76999999999998},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL26,\"błąd\"))))))))))))))))))","v":0},{"$nulls":3},"Udział PC",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G5,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":0.9997913458487375,"d":"1.00"}},null,"Energia na CO ze środowiska",{"$nulls":3},{"$f":"BL25-BL25/AK7","v":13693.876999953249},"kWh",{"$f":"BL26/BL37","v":{"v":0.6476596521182636,"d":"65%"}},{"$nulls":22},-7.383333333333334,-5.270833333333333]
[22,-0.7,-0.7,null,21,{"$f":"AVERAGE(C487:C510)","v":-4.954166666666667},null,{"$f":"F27*Budynek!$D$31+Budynek!$D$32","v":29.3578125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F27)*12/1000","v":67.37625},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F27)*12/1000","v":59.27625},null,126.6525,null,126.6525,126.6525,126.6525,126.6525,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z27,\"błąd\"))))))))))))))))))))))))))))))))))))","v":126.6525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA27,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A04",{"$f":"'251.A04'!B28","v":10.54},1,null,126.6525,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR27,\"błąd\")))))))))))))))))))))))))))))))))))","v":126.6525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS27,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ27,\"błąd\")))))))))))))))))))))))))))))))))))","v":126.6525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK27,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK27,\"błąd\"))))))))))))))))))","v":126.6525},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL27,\"błąd\"))))))))))))))))))","v":0},{"$nulls":3},"Udział grzałki",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G6,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":2.0865415126247733E-4,"d":"0.00"}},null,"Energia na CO z sieci",{"$nulls":3},{"$f":"BL25/AK7","v":4852.31260583935},"kWh",{"$f":"BL27/BL37","v":{"v":0.2294928670878019,"d":"23%"}},{"$nulls":22},-4.954166666666667,-4.954166666666667]
[23,-1.2,-1.2,null,22,{"$f":"AVERAGE(C511:C534)","v":-1.170833333333333},null,{"$f":"F28*Budynek!$D$31+Budynek!$D$32","v":27.9390625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F28)*12/1000","v":57.16125},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F28)*12/1000","v":49.06125},null,106.2225,null,106.2225,106.2225,106.2225,106.2225,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z28,\"błąd\"))))))))))))))))))))))))))))))))))))","v":106.2225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA28,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A06",{"$f":"'251.A06'!B28","v":11.74},1,null,106.2225,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR28,\"błąd\")))))))))))))))))))))))))))))))))))","v":106.2225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS28,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ28,\"błąd\")))))))))))))))))))))))))))))))))))","v":106.2225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK28,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK28,\"błąd\"))))))))))))))))))","v":106.2225},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL28,\"błąd\"))))))))))))))))))","v":0},{"$nulls":3},"SCOP Instalacji",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G7,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.7931957399706304,"d":"3.79"}},null,"energia na grzałkę",{"$nulls":3},{"$f":"AJ373","v":0},"kWh",{"$nulls":23},-1.170833333333333,-4.925000000000001]
[24,-1.6,-1.6,null,23,{"$f":"AVERAGE(C535:C558)","v":6.520833333333333},null,{"$f":"F29*Budynek!$D$31+Budynek!$D$32","v":25.0546875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F29)*12/1000","v":36.393750000000004},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F29)*12/1000","v":28.293750000000006},null,64.68750000000001,null,64.68750000000001,64.68750000000001,64.68750000000001,64.68750000000001,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z29,\"błąd\"))))))))))))))))))))))))))))))))))))","v":64.68750000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA29,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A08",{"$f":"'251.A08'!B28","v":12.49},1,null,64.68750000000001,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR29,\"błąd\")))))))))))))))))))))))))))))))))))","v":64.68750000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS29,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ29,\"błąd\")))))))))))))))))))))))))))))))))))","v":64.68750000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK29,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK29,\"błąd\"))))))))))))))))))","v":64.68750000000001},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL29,\"błąd\"))))))))))))))))))","v":0},{"$nulls":35},6.520833333333333,-4.875000000000001]
[25,-2.1,-2.1,null,24,{"$f":"AVERAGE(C559:C582)","v":3.9875000000000003},null,{"$f":"F30*Budynek!$D$31+Budynek!$D$32","v":26.0046875},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F30)*12/1000","v":43.23375},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F30)*12/1000","v":35.13375},null,78.3675,null,78.3675,78.3675,78.3675,78.3675,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z30,\"błąd\"))))))))))))))))))))))))))))))))))))","v":78.3675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA30,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A10",{"$f":"'251.A10'!B28","v":14.719999999999999},1,null,78.3675,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR30,\"błąd\")))))))))))))))))))))))))))))))))))","v":78.3675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS30,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ30,\"błąd\")))))))))))))))))))))))))))))))))))","v":78.3675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK30,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK30,\"błąd\"))))))))))))))))))","v":78.3675},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL30,\"błąd\"))))))))))))))))))","v":0},{"$nulls":6},"Energia CWU budynku",{"$nulls":3},{"$f":"AL7","v":2593.255813953497},"kWh",{"$f":"(BL30-BL31)/BL37","v":{"v":0.03410064540866208,"d":"3%"}},{"$nulls":22},3.9875000000000003,-4.845833333333334]
[26,-2.5,-2.5,null,25,{"$f":"AVERAGE(C583:C606)","v":2.9250000000000007},null,{"$f":"F31*Budynek!$D$31+Budynek!$D$32","v":26.403125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F31)*12/1000","v":46.1025},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F31)*12/1000","v":38.0025},null,84.10499999999999,null,84.10499999999999,84.10499999999999,84.10499999999999,84.10499999999999,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z31,\"błąd\"))))))))))))))))))))))))))))))))))))","v":84.10499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA31,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A13",{"$f":"'251.A13'!B28","v":15.77},1,null,84.10499999999999,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR31,\"błąd\")))))))))))))))))))))))))))))))))))","v":84.10499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS31,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ31,\"błąd\")))))))))))))))))))))))))))))))))))","v":84.10499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK31,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK31,\"błąd\"))))))))))))))))))","v":84.10499999999999},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL31,\"błąd\"))))))))))))))))))","v":0},{"$nulls":6},"Energia na CWU ze środowiska",{"$nulls":3},{"$f":"BL30-BL30/AN7","v":1872.2443346712125},"kWh",{"$f":"BL31/BL37","v":{"v":0.08854885394966576,"d":"9%"}},{"$nulls":22},2.9250000000000007,-4.845833333333334]
[289,-1.3,-1.3,null,15,{"$f":"AVERAGE(C6895:C6918)","v":13.491666666666667},null,{"$f":"F294*Budynek!$D$31+Budynek!$D$32","v":22.440625},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F294)*12/1000","v":17.5725},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F294)*12/1000","v":9.472499999999998},null,27.045,null,0," ",27.045,27.045,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z294,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA294,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},0,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK294,\"błąd\"))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL294,\"błąd\"))))))))))))))))))","v":0},{"$nulls":35},13.491666666666667,15.512499999999998]
[462,-9.9,-9.9]
[597,1.6,1.6]
[1041,-2,-2]
[1186,-3.5,-3.5]
[1484,5.9,5.9]
[1775,-0.2,-0.2]
[2063,0.2,0.2]
[2364,13.3,13.3]
[2642,5.5,5.5]
[3005,9.9,9.9]
[3371,20.2,20.2]
[3584,14.2,14.2]
[3925,16.4,16.4]
[4163,16.7,{"$f":"IF($E$1=FALSE,B4168,IF(B4168<0,B4168+$I$1,B4168))","v":16.7}]
[4514,12.2,12.2]
[4742,24.1,24.1]
[4822,13.9,13.9]
[5185,11.1,11.1]
[5411,22.2,22.2]
[5764,9.2,9.2]
[5981,11.9,11.9]
[6418,9.3,9.3]
[6706,12.4,12.4]
[7007,10.4,10.4]
[7285,7.5,7.5]
[7561,4.9,4.9]
[7864,1.4,1.4]
[8150,8.4,8.4]
[8443,2.4,2.4]
[8524,-5.5,-5.5]
[8755,3.5,3.5]
[8756,3.6,3.6]
[8757,3.8,3.8]
[8758,4.1,4.1]
[8759,4.3,4.3]
[8760,4.3,4.3]
[8761,4.2,4.2]

{"sheet":"AWH-P004","index":8,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH008HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.86},{"$f":"E7*Dane!$E$26","v":2.47},{"$f":"F7*Dane!$E$26","v":3.35},{"$f":"G7*Dane!$E$26","v":3.75},{"$f":"H7*Dane!$E$26","v":3.95},{"$f":"I7*Dane!$E$26","v":4.05},{"$f":"S5*T3+S6","v":4.093999999999999},{"$f":"$S$5*U3+$S$6","v":4.16},{"$f":"J7*Dane!$E$26","v":4.27},{"$f":"K7*Dane!$E$26","v":4.489999999999999}]
[null,"Q",null,2.86,2.47,3.35,3.75,3.95,4.05,4.27,{"$f":"J5+(J5-I5)","v":4.489999999999999},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":-0.07799999999999993},{"$f":"(P4-O4)/(P3-O3)","v":0.10999999999999999},{"$f":"(Q4-P4)/(Q3-P3)","v":0.04444444444444443},{"$f":"(R4-Q4)/(R3-Q3)","v":0.040000000000000036},{"$f":"(S4-R4)/(S3-R3)","v":0.033333333333333215},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.021999999999999974},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.021999999999999974}]
[null,"COP",null,1.61,2.14,2.75,3.7,4.9,5.07,7.06,4.54,null,"b=",{"$f":"N4-N5*$N$3","v":1.3000000000000012},{"$f":"O4-O5*O3","v":4.12},{"$f":"P4-P5*P3","v":3.661111111111111},{"$f":"Q4-Q5*Q3","v":3.67},{"$f":"R4-R5*R3","v":3.7166666666666677},{"$f":"S4-S5*$S$3","v":3.83},null,null,{"$f":"V4-V5*V3","v":3.83}]
[{"$nulls":3},{"$f":"D5","v":2.86},2.47,3.35,3.75,3.95,4.05,{"$f":"I7/I5*J5","v":4.27},{"$f":"J7/J5*K5","v":4.489999999999999},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.86},2.47,3.35,3.75,3.95,4.05,{"$f":"T4","v":4.093999999999999},{"$f":"U4","v":4.16},{"$f":"V5*V3+V6","v":4.27},{"$f":"W4","v":4.489999999999999}]
[null,"Q",null,2.47,3.59,3.11,3.49,3.85,3.98,3.98,{"$f":"J9+(J9-I9)","v":3.98},null,"COP",{"$f":"D6","v":1.61},2.14,2.75,3.7,4.9,5.07,{"$f":"T3*S10+S11","v":5.468},{"$f":"U3*S10+S11","v":6.0649999999999995},{"$f":"J6","v":7.06},{"$f":"K6","v":4.54}]
[null,"COP",null,1.36,1.76,2.17,2.91,3.65,3.87,4.98,5.3,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.10600000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.07624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10555555555555557},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.05666666666666664},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.19899999999999993},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-0.25199999999999995}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.7300000000000004},{"$f":"O9-O10*O3","v":3.28375},{"$f":"P9-P10*P3","v":3.488888888888889},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.503333333333334},{"$f":"S9-S10*$S$3","v":3.080000000000001},null,null,{"$f":"V9-V10*V3","v":12.099999999999998}]
[null,"Q",null,2.12,2.98,3.05,3.55,3.75,3.75,3.9,{"$f":"J12+(J12-I12)","v":4.05},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2360000000000002,"d":"1.24"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.6440000000000001,"d":"1.64"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.042,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.706,"d":"2.71"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.37},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.5220000000000002,"d":"3.52"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.46},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.792,"d":"4.79"}},null,"COP=",{"$f":"N10*N3+N11","v":1.6100000000000003},{"$f":"O10*O3+O11","v":2.14},2.75,3.7,4.9,5.07,{"$f":"T9","v":5.468},{"$f":"U9","v":6.0649999999999995},7.059999999999999,{"$f":"W9","v":4.54}]
[{"$nulls":3},{"$f":"D12","v":2.12},{"$f":"E12","v":2.98},3.05,3.55,3.75,3.75,{"v":3.9,"d":"3.90"},4.05,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.05,1.47,1.85,2.4,2.95,3,3.68,4.03,null,"Q",{"$f":"D9*Dane!$E$26","v":2.47},{"$f":"E9*Dane!$E$26","v":3.59},{"$f":"F9*Dane!$E$26","v":3.11},{"$f":"G9*Dane!$E$26","v":3.49},{"$f":"H9*Dane!$E$26","v":3.85},{"$f":"I9*Dane!$E$26","v":3.98},{"$f":"S16*T14+S17","v":3.98},{"$f":"$S$16*U14+$S$17","v":3.98},{"$f":"J9*Dane!$E$26","v":3.98},{"$f":"K9*Dane!$E$26","v":3.98}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999992},{"$f":"(P15-O15)/(P3-O3)","v":-0.06},{"$f":"(Q15-P15)/(Q3-P3)","v":0.04222222222222226},{"$f":"(R15-Q15)/(R3-Q3)","v":0.07199999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.0433333333333333},{"$f":"(V15-S15)/($V$3-$S$3)","v":0},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0}]
[null,"Napełnienie",{"$nulls":3},0.39,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.949999999999999},{"$f":"O15-O16*O3","v":2.69},{"$f":"P15-P16*P3","v":3.405555555555556},{"$f":"Q15-Q16*Q3","v":3.346},{"$f":"R15-R16*R3","v":3.546666666666667},{"$f":"S15-S16*$S$3","v":3.98},null,null,{"$f":"V15-V16*V14","v":3.98}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},61,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.4700000000000006},{"$f":"O16*O14+O17","v":3.59},3.1100000000000003,3.49,3.85,3.98,{"$f":"T15","v":3.98},{"$f":"U15","v":3.98},3.98,{"$f":"W15","v":3.98}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},64,{"$nulls":6},"COP",{"$f":"D10","v":1.36},1.76,2.17,2.91,3.65,3.87,{"$f":"T14*S21+S22","v":4.0920000000000005},{"$f":"U14*S21+S22","v":4.425000000000001},{"$f":"J10","v":4.98},{"$f":"K10","v":5.3}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.07999999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.05124999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08222222222222225},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14799999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.0733333333333334},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.11100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.03199999999999994}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.96},{"$f":"O20-O21*O14","v":2.5287499999999996},{"$f":"P20-P21*P14","v":2.7455555555555557},{"$f":"Q20-Q21*Q14","v":2.6140000000000003},{"$f":"R20-R21*R14","v":3.136666666666666},{"$f":"S20-S21*$S$3","v":2.76},null,null,{"$f":"V20-V21*V14","v":4.340000000000002}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,7 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3600000000000003},{"$f":"O21*O14+O22","v":1.7599999999999998},2.17,2.91,3.6499999999999995,3.87,{"$f":"T20","v":4.0920000000000005},{"$f":"U20","v":4.425000000000001},4.98,{"$f":"W20","v":5.3}]
[null,{"$f":"ROUND((2100+300)*4.65/0.65,0)","v":17169},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":11.86},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.12},{"$f":"E14*Dane!$E$26","v":2.98},{"$f":"F14*Dane!$E$26","v":3.05},{"$f":"G14*Dane!$E$26","v":3.55},{"$f":"H14*Dane!$E$26","v":3.75},{"$f":"I14*Dane!$E$26","v":3.75},{"$f":"S27*T25+S28","v":3.78},{"$f":"S27*U25+S28","v":3.825},{"$f":"J14*Dane!$E$26","v":3.9},{"$f":"K14*Dane!$E$26","v":4.05}]
[null,{"$f":"D14+9","v":{"v":11.120000000000001,"d":"11.12"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.172},{"$f":"(P26-O26)/(P3-O3)","v":8.74999999999998E-3},{"$f":"(Q26-P26)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R26-Q26)/(R3-Q3)","v":0.040000000000000036},{"$f":"(S26-R26)/(S3-R3)","v":0},{"$f":"(V26-S26)/(V3-S3)","v":0.01499999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.01499999999999999}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.86},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.56},3.1112499999999996,3.4388888888888887,3.4699999999999998,3.75,3.6,null,null,{"$f":"V26-V27*V25","v":3.6}]
[null,{"$f":"D9+9","v":11.47},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.12},{"$f":"O27*O25+O28","v":2.98},3.05,3.55,3.75,3.75,{"$f":"T26","v":3.78},{"$f":"U26","v":3.825},3.9,{"$f":"W26","v":4.05}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2360000000000002,"d":"1.24"}},{"v":1.6440000000000001,"d":"1.64"},{"v":2.042,"d":"2.04"},{"v":2.706,"d":"2.71"},3.37,{"v":3.5220000000000002,"d":"3.52"},{"$f":"T25*S32+S33","v":3.7096},{"$f":"U25*S32+S33","v":3.991},{"$f":"J13","v":4.46},{"$f":"K13","v":4.792}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.08159999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04974999999999996},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07377777777777779},{"$f":"(R31-Q31)/(R25-Q25)","v":0.13280000000000003},{"$f":"(S31-R31)/(S25-R25)","v":0.050666666666666714},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09379999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.033199999999999986}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.868},{"$f":"O31-O32*O25","v":2.3902499999999995},{"$f":"P31-P32*P25","v":2.5584444444444445},{"$f":"Q31-Q32*Q25","v":2.4404},{"$f":"R31-R32*R25","v":3.015333333333333},{"$f":"S31-S32*$S$3","v":2.5840000000000005},null,null,{"$f":"V31-V32*V25","v":3.7960000000000003}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2360000000000002},{"$f":"O32*O25+O33","v":1.6440000000000001},2.042,2.706,3.37,3.5220000000000002,{"$f":"T31","v":3.7096},{"$f":"U31","v":3.991},4.46,{"$f":"W31","v":4.792}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":21.76870748299318},1.134328358208955,3.1134020618556706,3.1320754716981134,3.032258064516127,2.7125506072874495,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":2.7125506072874495},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":2.7125506072874495},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":2.7125506072874495},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":2.7125506072874495}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":3.1320754716981134},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":3.1320754716981134},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":3.1}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH008HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.467169811320755},{"$f":"E66*Dane!$E$26","v":2.16},{"$f":"F66*Dane!$E$26","v":3.1799999999999997},{"$f":"G66*Dane!$E$26","v":3.7800000000000002},{"$f":"H66*Dane!$E$26","v":3.325},{"$f":"I66*Dane!$E$26","v":3.8600000000000003},{"$f":"I57*J52+I58","v":3.9400000000000004},{"$f":"I57*K52+I58","v":4.0600000000000005},{"$f":"L66*Dane!$E$26","v":4.26},{"$f":"M66*Dane!$E$26","v":4.659999999999999}]
[null,"COP",null,{"$f":"E55/F55*E55","v":0.9369581749049432},1.11,{"$f":"(1.58+1.05)/2","v":1.315},{"$f":"(1.94+1.47)/2","v":1.705},{"$f":"(2.2+1.55)/2","v":1.875},{"$f":"(2.3+1.71)/2","v":2.005},null,null,{"$f":"(2.76+2.1)/2","v":2.4299999999999997},{"$f":"L55+(L55-I55)","v":2.8549999999999995}]
[null,"Q",null,{"$f":"D54","v":1.467169811320755},2.16,3.1799999999999997,3.7800000000000002,3.325,3.8600000000000003,null,null,{"$f":"L54","v":4.26},{"$f":"M54","v":4.659999999999999}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.13856603773584902},{"$f":"(F54-E54)/(F52-E52)","v":0.12749999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.06666666666666672},{"$f":"(H54-G54)/(H52-G52)","v":-0.09100000000000001},{"$f":"(I54-H54)/(I52-H52)","v":0.17833333333333337},{"$f":"(L54-I54)/(L52-I52)","v":0.039999999999999945}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.238490566037735},4.0725,3.646666666666667,3.962,2.0766666666666667,3.460000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.4671698113207547},2.1600000000000006,3.1799999999999997,3.7800000000000002,3.325,3.8600000000000003]
[null,"COP",null,{"$f":"D55","v":0.9369581749049432},1.11,1.315,1.705,1.875,2.005,null,null,{"$f":"L55","v":2.4299999999999997},{"$f":"M55","v":2.8549999999999995}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03460836501901139},{"$f":"(F61-E61)/(F52-E52)","v":0.02562499999999998},{"$f":"(G61-F61)/(G52-F52)","v":0.04333333333333335},{"$f":"(H61-G61)/(H52-G52)","v":0.03399999999999999},{"$f":"(I61-H61)/(I52-H52)","v":0.0433333333333333},{"$f":"(L61-I61)/(L52-I52)","v":0.04249999999999998}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.629125475285171},1.4943749999999998,1.6183333333333334,1.637,1.5716666666666668,1.58]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":0.9369581749049432},1.11,1.315,1.705,1.875,2.005]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.467169811320755},2.16,{"$f":"(4.1+2.26)/2","v":3.1799999999999997},{"$f":"(4.09+3.47)/2","v":3.7800000000000002},{"$f":"(3.29+3.36)/2","v":3.325},{"$f":"(4.19+3.53)/2","v":3.8600000000000003},null,null,{"$f":"(4.19+4.33)/2","v":4.26},{"$f":"L66+(L66-I66)","v":4.659999999999999}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"AWH-P006","index":9,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH006HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.34},{"$f":"E7*Dane!$E$26","v":3.61},{"$f":"F7*Dane!$E$26","v":4.15},{"$f":"G7*Dane!$E$26","v":4.65},{"$f":"H7*Dane!$E$26","v":5.8},{"$f":"I7*Dane!$E$26","v":5.9},{"$f":"S5*T3+S6","v":5.992000000000001},{"$f":"$S$5*U3+$S$6","v":6.130000000000001},{"$f":"J7*Dane!$E$26","v":6.36},{"$f":"K7*Dane!$E$26","v":6.82}]
[null,"Q",null,3.34,3.61,4.15,4.65,5.8,5.9,6.36,{"$f":"J5+(J5-I5)","v":6.82},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.054000000000000006},{"$f":"(P4-O4)/(P3-O3)","v":0.06750000000000006},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2299999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.03333333333333351},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.046},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.046}]
[null,"COP",null,2.08,2.47,2.7,3.7,4.9,5.08,7.12,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":4.42},{"$f":"O4-O5*O3","v":4.6225000000000005},{"$f":"P4-P5*P3","v":4.53888888888889},{"$f":"Q4-Q5*Q3","v":4.19},{"$f":"R4-R5*R3","v":5.5666666666666655},{"$f":"S4-S5*$S$3","v":5.44},null,null,{"$f":"V4-V5*V3","v":5.44}]
[{"$nulls":3},{"$f":"D5","v":3.34},3.61,4.15,4.65,5.8,5.9,{"$f":"I7/I5*J5","v":6.36},{"$f":"J7/J5*K5","v":6.82},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.34},3.6099999999999994,4.15,4.65,5.8,5.9,{"$f":"T4","v":5.992000000000001},{"$f":"U4","v":6.130000000000001},{"$f":"V5*V3+V6","v":6.36},{"$f":"W4","v":6.82}]
[null,"Q",null,3.3,4,4.02,4.58,5.5,5.55,6.1,{"$f":"J9+(J9-I9)","v":6.6499999999999995},null,"COP",{"$f":"D6","v":2.08},2.47,2.7,3.7,4.9,5.08,{"$f":"T3*S10+S11","v":5.488},{"$f":"U3*S10+S11","v":6.1},{"$f":"J6","v":7.12},{"$f":"K6","v":8.4}]
[null,"COP",null,1.78,1.95,2.49,3.14,3.65,3.82,5.16,5.79,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07800000000000003},{"$f":"(P9-O9)/(P3-O3)","v":0.028749999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.05999999999999991},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20400000000000001},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12800000000000003}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.6400000000000006},{"$f":"O9-O10*O3","v":2.90125},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.480000000000001},{"$f":"S9-S10*$S$3","v":3.04},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,2.77,3.45,4,4.45,5.25,5.39,6.16,{"$f":"J12+(J12-I12)","v":6.930000000000001},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.6880000000000002,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.874,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.254,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.864,"d":"2.86"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.37},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.516,"d":"3.52"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.640000000000001,"d":"4.64"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.258,"d":"5.26"}},null,"COP=",{"$f":"N10*N3+N11","v":2.08},{"$f":"O10*O3+O11","v":2.47},2.7,3.7,4.9,5.08,{"$f":"T9","v":5.488},{"$f":"U9","v":6.1},7.12,{"$f":"W9","v":8.4}]
[{"$nulls":3},{"$f":"D12","v":2.77},{"$f":"E12","v":3.45},{"v":4,"d":"4.00"},4.45,5.25,5.39,6.16,{"v":6.930000000000001,"d":"6.93"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.55,1.76,1.9,2.45,2.95,3.06,3.86,4.46,null,"Q",{"$f":"D9*Dane!$E$26","v":3.3},{"$f":"E9*Dane!$E$26","v":4},{"$f":"F9*Dane!$E$26","v":4.02},{"$f":"G9*Dane!$E$26","v":4.58},{"$f":"H9*Dane!$E$26","v":5.5},{"$f":"I9*Dane!$E$26","v":5.55},{"$f":"S16*T14+S17","v":5.66},{"$f":"$S$16*U14+$S$17","v":5.824999999999999},{"$f":"J9*Dane!$E$26","v":6.1},{"$f":"K9*Dane!$E$26","v":6.6499999999999995}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.14000000000000004},{"$f":"(P15-O15)/(P3-O3)","v":2.4999999999999467E-3},{"$f":"(Q15-P15)/(Q3-P3)","v":0.062222222222222276},{"$f":"(R15-Q15)/(R3-Q3)","v":0.184},{"$f":"(S15-R15)/(S3-R3)","v":0.016666666666666607},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.05499999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.05499999999999998}]
[null,"Napełnienie",{"$nulls":3},0.58,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.1000000000000005},{"$f":"O15-O16*O3","v":4.0375},{"$f":"P15-P16*P3","v":4.455555555555556},{"$f":"Q15-Q16*Q3","v":4.212},{"$f":"R15-R16*R3","v":5.383333333333334},{"$f":"S15-S16*$S$3","v":5},null,null,{"$f":"V15-V16*V14","v":5}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},63,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.3},{"$f":"O16*O14+O17","v":4},4.02,4.58,5.5,5.55,{"$f":"T15","v":5.66},{"$f":"U15","v":5.824999999999999},6.1,{"$f":"W15","v":6.6499999999999995}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.78},1.95,2.49,3.14,3.65,3.82,{"$f":"T14*S21+S22","v":4.088},{"$f":"U14*S21+S22","v":4.49},{"$f":"J10","v":5.16},{"$f":"K10","v":5.79}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03399999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.06750000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07222222222222222},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.05666666666666664},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.13400000000000004},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06299999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.46},{"$f":"O20-O21*O14","v":2.9625000000000004},{"$f":"P20-P21*P14","v":2.9955555555555557},{"$f":"Q20-Q21*Q14","v":2.9360000000000004},{"$f":"R20-R21*R14","v":3.2533333333333334},{"$f":"S20-S21*$S$3","v":2.4799999999999995},null,null,{"$f":"V20-V21*V14","v":3.9000000000000004}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7800000000000002},{"$f":"O21*O14+O22","v":1.95},2.49,3.14,3.65,3.82,{"$f":"T20","v":4.088},{"$f":"U20","v":4.49},5.16,{"$f":"W20","v":5.79}]
[null,{"$f":"ROUND((2200+300)*4.65/0.65,0)","v":17885},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+4","v":7.34},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.77},{"$f":"E14*Dane!$E$26","v":3.45},{"$f":"F14*Dane!$E$26","v":{"v":4,"d":"4.00"}},{"$f":"G14*Dane!$E$26","v":4.45},{"$f":"H14*Dane!$E$26","v":5.25},{"$f":"I14*Dane!$E$26","v":5.39},{"$f":"S27*T25+S28","v":5.544},{"$f":"S27*U25+S28","v":5.775},{"$f":"J14*Dane!$E$26","v":6.16},{"$f":"K14*Dane!$E$26","v":6.930000000000001}]
[null,{"$f":"D14+4","v":6.77},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.13600000000000004},{"$f":"(P26-O26)/(P3-O3)","v":0.06874999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.05000000000000002},{"$f":"(R26-Q26)/(R3-Q3)","v":0.15999999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.04666666666666656},{"$f":"(V26-S26)/(V3-S3)","v":0.07700000000000004},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.07700000000000004}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":7.34},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.49},4.481249999999999,4.35,4.13,4.923333333333334,4.619999999999999,null,null,{"$f":"V26-V27*V25","v":4.619999999999999}]
[null,{"$f":"D9+4","v":{"v":7.3,"d":"7.30"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.7699999999999996},{"$f":"O27*O25+O28","v":3.4499999999999997},3.9999999999999996,4.45,5.25,5.39,{"$f":"T26","v":5.544},{"$f":"U26","v":5.775},6.16,{"$f":"W26","v":6.930000000000001}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.6880000000000002,"d":"1.69"}},{"v":1.874,"d":"1.87"},{"v":2.254,"d":"2.25"},{"v":2.864,"d":"2.86"},3.37,{"v":3.516,"d":"3.52"},{"$f":"T25*S32+S33","v":3.7408},{"$f":"U25*S32+S33","v":4.078},{"$f":"J13","v":4.640000000000001},{"$f":"K13","v":5.258}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03719999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.04749999999999999},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06777777777777777},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10120000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.048666666666666636},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.11240000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.061799999999999945}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.432},{"$f":"O31-O32*O25","v":2.5865},{"$f":"P31-P32*P25","v":2.7284444444444444},{"$f":"Q31-Q32*Q25","v":2.6616},{"$f":"R31-R32*R25","v":3.0293333333333337},{"$f":"S31-S32*$S$3","v":2.3919999999999995},null,null,{"$f":"V31-V32*V25","v":3.4040000000000017}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.6880000000000002},{"$f":"O32*O25+O33","v":1.874},2.254,2.864,3.37,3.516,{"$f":"T31","v":3.7408},{"$f":"U31","v":4.078},4.640000000000001,{"$f":"W31","v":5.258}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":0.2867383512544805},-0.41880341880342037,-0.1386138613861413,0.6813186813186806,-4.129032258064509,-3.468634686346865,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-3.468634686346865},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-3.468634686346865},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-3.468634686346865},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-3.468634686346865}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-0.1386138613861413},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-0.1386138613861413},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-0.1}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH006HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.5734444444444444},{"$f":"E66*Dane!$E$26","v":2.38},{"$f":"F66*Dane!$E$26","v":3.5999999999999996},{"$f":"G66*Dane!$E$26","v":4.66},{"$f":"H66*Dane!$E$26","v":4.82},{"$f":"I66*Dane!$E$26","v":4.9},{"$f":"I57*J52+I58","v":5.146000000000001},{"$f":"I57*K52+I58","v":5.515000000000001},{"$f":"L66*Dane!$E$26","v":6.13},{"$f":"M66*Dane!$E$26","v":7.359999999999999}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4151557093425604},1.43,{"$f":"(1.35+1.54)/2","v":1.445},{"$f":"(1.84+2.12)/2","v":1.98},{"$f":"(2.04+2.38)/2","v":2.21},{"$f":"(2.13+2.5)/2","v":2.315},null,null,{"$f":"(2.58+3.03)/2","v":2.8049999999999997},{"$f":"L55+(L55-I55)","v":3.2949999999999995}]
[null,"Q",null,{"$f":"D54","v":1.5734444444444444},2.38,3.5999999999999996,4.66,4.82,4.9,null,null,{"$f":"L54","v":6.13},{"$f":"M54","v":7.359999999999999}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.1613111111111111},{"$f":"(F54-E54)/(F52-E52)","v":0.15249999999999997},{"$f":"(G54-F54)/(G52-F52)","v":0.11777777777777783},{"$f":"(H54-G54)/(H52-G52)","v":0.03200000000000003},{"$f":"(I54-H54)/(I52-H52)","v":0.02666666666666669},{"$f":"(L54-I54)/(L52-I52)","v":0.12299999999999996}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.799666666666666},4.6674999999999995,4.424444444444444,4.596,4.633333333333334,3.670000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.5734444444444442},2.38,3.5999999999999996,4.66,4.82,4.9]
[null,"COP",null,{"$f":"D55","v":1.4151557093425604},1.43,1.445,1.98,2.21,2.315,null,null,{"$f":"L55","v":2.8049999999999997},{"$f":"M55","v":3.2949999999999995}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.002968858131487906},{"$f":"(F61-E61)/(F52-E52)","v":1.8750000000000155E-3},{"$f":"(G61-F61)/(G52-F52)","v":0.05944444444444444},{"$f":"(H61-G61)/(H52-G52)","v":0.046},{"$f":"(I61-H61)/(I52-H52)","v":0.034999999999999996},{"$f":"(L61-I61)/(L52-I52)","v":0.048999999999999974}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.4745328719723185},1.4581250000000001,1.8611111111111112,1.888,1.965,1.8250000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.4151557093425604},1.43,1.445,1.98,2.21,2.315]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.5734444444444444},2.38,{"$f":"(4.68+2.52)/2","v":3.5999999999999996},{"$f":"(4.49+4.83)/2","v":4.66},{"$f":"(4.77+4.87)/2","v":4.82},{"$f":"(4.7+5.1)/2","v":4.9},null,null,{"$f":"(5.92+6.34)/2","v":6.13},{"$f":"L66+(L66-I66)","v":7.359999999999999}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-AWH-P006","index":10,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":10466.136158495186},null,null,"COP",{"$f":"K13","v":3.156556296898329},{"$f":"L13","v":2.722924169934375},{"$f":"M13","v":3.0116577414852763},{"$f":"N13","v":2.4024024209509838},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.913822368145687},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9041557711355243},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9139494512818912},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9206682047093379},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.156556296898329},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.08617763185431304},{"$f":"1-L3","v":0.09584422886447574},{"$f":"1-M3","v":0.0860505487181088},{"$f":"1-N3","v":0.07933179529066214}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.913822368145687},null,null,"COP-Inst",{"$f":"K14","v":3.250860873868997},{"$f":"L14","v":2.8289282810889222},{"$f":"M14","v":3.105810157242423},{"$f":"N14","v":2.488570048859572}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.08617763185431304},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.250860873868997},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R7*Bilans!F7+S7","v":4.7324166666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.8387627885682087,"d":"83.88%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":0.7630416666666662},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC7*Bilans!F7+AD7","v":3.7860000000000005},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.785924528301887},{"$f":"AF7*Z7","v":242.83511150943397},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":40.36105388272582},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ7*Bilans!F7+AK7","v":4.645933333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.8543762286731049,"d":"85.44%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":0.6765583333333325},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.17655},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.3374613207547172},{"$f":"AX7*AR7","v":203.74481602358492},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":48.104689049440424},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB7*Bilans!F7+BC7","v":4.7324166666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.8387627885682087,"d":"83.88%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":0.7630416666666662},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W7<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W7<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W7<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W7<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W7<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM7*Bilans!F7+BN7","v":3.482037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.562253668763103},{"$f":"BP7*BJ7","v":223.33884103773585},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":43.884355156092106},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F7<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F7<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F7<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F7<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F7*BT7+BU7","v":2.900263333333333},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY7","v":3.1652298239585144},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC7*Bilans!F7+CD7","v":4.507333333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.8806482029285609,"d":"88.06%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":0.5379583333333331},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN7*Bilans!F7+CO7","v":2.900263333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.134156037735849},{"$f":"CQ7*CK7","v":186.02371102924528},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":52.68726747801061}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R8*Bilans!F8+S8","v":4.496296296296297},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":-0.17620370370370342},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0.037710798010423416},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":100.11656857499554},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":3.923431425004452},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.392592592592593},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.49643605870021},{"$f":"AF8*Z8","v":249.93461186395118},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":56.795126556102566},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":4.407851851851852},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":-0.2646481481481482},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0.05663951806273904},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":98.14722454075262},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":5.892775459247369},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU8*Bilans!F8+AV8","v":2.9401851851851855},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.1635324947589103},{"$f":"AX8*AR8","v":212.34470956431744},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":66.1216794477254},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB8*Bilans!F8+BC8","v":4.496296296296297},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":-0.17620370370370342},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0.037710798010423416},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":100.11656857499554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":3.923431425004452},null,{"$f":"IF(Bilans!W8<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W8<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W8<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W8<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W8<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W8<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.392592592592593},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.49643605870021},{"$f":"BP8*BJ8","v":249.93461186395118},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":56.795126556102566},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F8<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F8<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F8<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F8<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F8*BT8+BU8","v":2.6764814814814817},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY8","v":3.4298761502802186},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC8*Bilans!F8+CD8","v":4.3116666666666665},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":-0.3608333333333338},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0.07722489744961664},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":103.96277510255038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":3.923431425004452},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN8*Bilans!F8+CO8","v":2.6764814814814817},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":1.9694863731656187},{"$f":"CQ8*CK8","v":204.75326888095483},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":73.1561276807945}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":15746.245543892592},null,{"$f":"F9/F11","v":5075.371129480059},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R9*Bilans!F9+S9","v":4.452314814814816},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.850625},null,-0.398310185185184,0.08211522951891437,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":99.42068891465878},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":8.89431108534121},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.3046296296296296},2.431708595387841,241.76214379315638,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":64.21546142497495},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":4.358592592592593},{"v":1,"d":"100.00%"},4.850625,null,-0.4920324074074074,0.10143690914210177,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":97.32786118627324},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":10.987138813726753},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU9*Bilans!F9+AV9","v":2.8830092592592593},2.12145964360587,206.47712970515283,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":73.3557467157297},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB9*Bilans!F9+BC9","v":4.452314814814816},{"v":1,"d":"100.00%"},4.850625,null,-0.398310185185184,0.08211522951891437,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":99.42068891465878},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":8.89431108534121},null,{"$f":"IF(Bilans!W9<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W9<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W9<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W9<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W9<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W9<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.3046296296296296},2.431708595387841,241.76214379315638,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":64.21546142497495},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F9<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F9<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F9<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F9<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F9*BT9+BU9","v":2.622824074074074},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY9","v":3.5000441282897645},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC9*Bilans!F9+CD9","v":4.272083333333333},{"v":1,"d":"100.00%"},4.850625,null,-0.5785416666666672,0.11927157153287817,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.19572842846712},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":8.89431108534121},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN9*Bilans!F9+CO9","v":2.622824074074074},1.9300026205450735,208.81803939872466,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":83.79091527008963}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":1718.4416561074088},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R10*Bilans!F10+S10","v":4.171064814814816},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":5.9896875},null,-1.8186226851851837,0.3036256374285276,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":94.46492321872665},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":41.18757678127334},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.7421296296296296},2.017793501048218,190.61070814776556,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":113.52455182592188},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":4.043592592592592},{"v":1,"d":"100.00%"},5.9896875,null,-1.9460949074074074,0.32490758614826026,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":91.57797367002313},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":44.07452632997688},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU10*Bilans!F10+AV10","v":2.5173842592592597},1.8524148322851157,169.64039673696664,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":120.62996757867003},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.171064814814816},{"v":1,"d":"100.00%"},5.9896875,null,-1.8186226851851837,0.3036256374285276,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":94.46492321872665},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":41.18757678127334},null,{"$f":"IF(Bilans!W10<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W10<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W10<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W10<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W10<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W10<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.7421296296296296},2.017793501048218,190.61070814776556,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":113.52455182592188},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F10<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F10<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F10<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F10<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F10*BT10+BU10","v":2.2796990740740743},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY10","v":4.026847273133434},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC10*Bilans!F10+CD10","v":4.018958333333333},{"v":1,"d":"100.00%"},5.9896875,null,-1.9707291666666666,0.3290203648632198,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.32347963513678},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":41.18757678127334},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN10*Bilans!F10+CO10","v":2.2796990740740743},1.6775144129979038,227.00708750497026,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":157.19503745685105}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.102481600297415},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R11*Bilans!F11+S11","v":4.20925925925926},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":5.835},null,-1.6257407407407403,0.2786188073248912,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":95.17903456155386},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":36.76096543844614},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":2.818518518518519},2.074004192872118,197.40171675418293,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":106.621600269291},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":4.08637037037037},{"v":1,"d":"100.00%"},5.835,null,-1.7486296296296295,0.2996794566631756,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":92.40029248786061},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":39.53970751213939},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU11*Bilans!F11+AV11","v":2.5670370370370375},1.8889517819706503,174.5396971495536,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":114.10808608761135},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.20925925925926},{"v":1,"d":"100.00%"},5.835,null,-1.6257407407407403,0.2786188073248912,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":95.17903456155386},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":36.76096543844614},null,{"$f":"IF(Bilans!W11<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W11<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W11<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W11<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W11<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W11<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":2.818518518518519},2.074004192872118,197.40171675418293,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":106.621600269291},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F11<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F11<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F11<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F11<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F11*BT11+BU11","v":2.326296296296296},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY11","v":3.9461869129119576},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC11*Bilans!F11+CD11","v":4.053333333333333},{"v":1,"d":"100.00%"},5.835,null,-1.7816666666666672,0.305341331048272,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.63465866895172},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":36.76096543844614},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN11*Bilans!F11+CO11","v":2.326296296296296},1.7118029350104822,225.33259505861457,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":146.6203944128964}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R12*Bilans!F12+S12","v":4.156712962962963},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":6.047812500000001},null,-1.8910995370370376,0.31269149581555933,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":94.19391222721714},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":42.85358777278287},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.7134259259259257},1.9966719077568134,188.07433842579547,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":116.13746937190169},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":4.0275185185185185},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.0202939814814824,0.33405367337057523,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":91.2662791987461},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":45.781220801253916},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU12*Bilans!F12+AV12","v":2.4987268518518517},1.8386857966457024,167.81001127543558,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":123.08910654954346},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.156712962962963},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.8910995370370376,0.31269149581555933,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":94.19391222721714},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":42.85358777278287},null,{"$f":"IF(Bilans!W12<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W12<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W12<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W12<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W12<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W12<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.7134259259259257},1.9966719077568134,188.07433842579547,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":116.13746937190169},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F12<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F12<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F12<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F12<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F12*BT12+BU12","v":2.2621898148148145},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY12","v":4.058014910986365},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC12*Bilans!F12+CD12","v":4.0060416666666665},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.0417708333333344,0.3376048502385506,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":136.70989514976145},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":42.85358777278287},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN12*Bilans!F12+CO12","v":2.2621898148148145},1.6646302410901466,227.57142572255606,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":161.22403397855942}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":15552.313027099197},null,{"$f":"F13/F15","v":5990.772500415082},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.156556296898329},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.722924169934375},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0116577414852763},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.4024024209509838},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R13*Bilans!F13+S13","v":4.175462962962964},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":5.971875},null,-1.7964120370370358,0.3008120627168244,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":94.54768881911741},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":40.67731118088258},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.7509259259259258},2.024266247379455,191.38969524427526,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":112.7259431739198},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":4.048518518518518},{"v":1,"d":"100.00%"},5.971875,null,-1.9233564814814814,0.322069112545303,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":91.6732042560614},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":43.5517957439386},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU13*Bilans!F13+AV13","v":2.523101851851852},1.8566221174004196,170.20249859476988,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":119.87729464817282},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB13*Bilans!F13+BC13","v":4.175462962962964},{"v":1,"d":"100.00%"},5.971875,null,-1.7964120370370358,0.3008120627168244,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":94.54768881911741},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":40.67731118088258},null,{"$f":"IF(Bilans!W13<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W13<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W13<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W13<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W13<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W13<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.7509259259259258},2.024266247379455,191.38969524427526,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":112.7259431739198},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F13<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F13<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F13<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F13<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F13*BT13+BU13","v":2.285064814814815},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY13","v":4.017391515760554},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC13*Bilans!F13+CD13","v":4.022916666666666},{"v":1,"d":"100.00%"},5.971875,null,-1.9489583333333336,0.32635618349904066,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":134.89864381650096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":40.67731118088258},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN13*Bilans!F13+CO13","v":2.285064814814815},1.6814627882599582,226.82704976418069,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":155.96650672487704}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":1912.3741729007993},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.250860873868997},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.8289282810889222},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.105810157242423},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.488570048859572},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R14*Bilans!F14+S14","v":4.335648148148149},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":5.323125},null,-0.9874768518518513,0.18550698167934274,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":97.45816210715824},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":22.196837892841756},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.0712962962962966},2.2600104821802938,220.25646793620393,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":84.26243681543872},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":4.227925925925926},{"v":1,"d":"100.00%"},5.323125,null,-1.095199074074074,0.20574363256058686,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":95.03674564596298},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":24.61825435403702},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU14*Bilans!F14+AV14","v":2.731342592592593},2.0098558700209646,191.01016110422805,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":92.75565435504885},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.335648148148149},{"v":1,"d":"100.00%"},5.323125,null,-0.9874768518518513,0.18550698167934274,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":97.45816210715824},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":22.196837892841756},null,{"$f":"IF(Bilans!W14<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W14<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W14<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W14<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W14<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W14<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.0712962962962966},2.2600104821802938,220.25646793620393,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":84.26243681543872},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F14<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F14<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F14<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F14<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F14*BT14+BU14","v":2.480490740740741},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY14","v":3.700880575453633},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC14*Bilans!F14+CD14","v":4.167083333333333},{"v":1,"d":"100.00%"},5.323125,null,-1.1560416666666669,0.217173496144965,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.43782650385504},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":22.196837892841756},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN14*Bilans!F14+CO14","v":2.480490740740741},1.8252667714884698,218.00589597629147,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":113.04612768720065}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.5960446713711174},{"$nulls":4},{"$f":"F11","v":3.102481600297415},{"$f":"F15","v":2.5960446713711174},{"$f":"F28","v":2.9337900293489976},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R15*Bilans!F15+S15","v":4.205324074074075},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":5.8509375},null,-1.6456134259259247,0.28125636719344976,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":95.10595435204473},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":37.21654564795525},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":2.8106481481481485},2.0682127882599586,196.6993510305668,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":107.32948822040979},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":4.081962962962963},{"v":1,"d":"100.00%"},5.8509375,null,-1.768974537037037,0.3023403577695091,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":92.31606800904413},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":40.00643199095587},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU15*Bilans!F15+AV15","v":2.5619212962962967},1.8851873689727467,174.03308536387905,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":114.77853153346013},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.205324074074075},{"v":1,"d":"100.00%"},5.8509375,null,-1.6456134259259247,0.28125636719344976,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":95.10595435204473},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":37.21654564795525},null,{"$f":"IF(Bilans!W15<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W15<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W15<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W15<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W15<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W15<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":2.8106481481481485},2.0682127882599586,196.6993510305668,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":107.32948822040979},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F15<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F15<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F15<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F15<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F15*BT15+BU15","v":2.3214953703703705},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY15","v":3.954347752386612},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC15*Bilans!F15+CD15","v":4.049791666666666},{"v":1,"d":"100.00%"},5.8509375,null,-1.801145833333334,0.30783884349018154,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.01466115650982},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":37.21654564795525},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN15*Bilans!F15+CO15","v":2.3214953703703705},1.7082701781970653,225.51670873845623,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":147.70019786519813}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.4856947216263743},{"$f":"F19","v":3.4856947216263743},{"$f":"F19","v":3.4856947216263743},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R16*Bilans!F16+S16","v":4.515740740740742},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.59375},null,-0.07800925925925828,0.01698160745779772,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":100.41532879818597},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":1.7346712018140371},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.4314814814814816},2.5250524109014676,253.55396807332303,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":53.53795771499847},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":4.42962962962963},{"v":1,"d":"100.00%"},4.59375,null,-0.16412037037037042,0.03572688334593097,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":98.50049886621315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":3.649501133786849},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU16*Bilans!F16+AV16","v":2.965462962962963},2.1821331236897277,214.94120127592618,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":62.93787101025941},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.515740740740742},{"v":1,"d":"100.00%"},4.59375,null,-0.07800925925925828,0.01698160745779772,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":100.41532879818597},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":1.7346712018140371},null,{"$f":"IF(Bilans!W16<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W16<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W16<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W16<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W16<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W16<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.4314814814814816},2.5250524109014676,253.55396807332303,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":53.53795771499847},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F16<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F16<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F16<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F16<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F16*BT16+BU16","v":2.700203703703704},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY16","v":3.3997435035765475},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC16*Bilans!F16+CD16","v":4.329166666666667},{"v":1,"d":"100.00%"},4.59375,null,-0.2645833333333334,0.05759637188208618,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.09240362811792},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":1.7346712018140371},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN16*Bilans!F16+CO16","v":2.700203703703704},1.986942348008386,202.8517201786725,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":68.520072095706}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":742.169624934627},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R17*Bilans!F17+S17","v":4.485648148148149},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.715625},null,-0.22997685185185102,0.04876911371278484,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":99.95058537662912},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":5.124414623370867},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.3712962962962965},2.480765199161426,247.95393383815446,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":58.5848837258738},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":4.395925925925926},{"v":1,"d":"100.00%"},4.715625,null,-0.31969907407407394,0.0677956949660064,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":97.95136735144686},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":7.123632648553122},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU17*Bilans!F17+AV17","v":2.9263425925925928},2.1533464360587007,210.92322779331468,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":67.86897296903238},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.485648148148149},{"v":1,"d":"100.00%"},4.715625,null,-0.22997685185185102,0.04876911371278484,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":99.95058537662912},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":5.124414623370867},null,{"$f":"IF(Bilans!W17<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W17<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W17<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W17<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W17<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W17<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.3712962962962965},2.480765199161426,247.95393383815446,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":58.5848837258738},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F17<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F17<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F17<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F17<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F17*BT17+BU17","v":2.6634907407407407},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY17","v":3.446604810590391},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC17*Bilans!F17+CD17","v":4.302083333333333},{"v":1,"d":"100.00%"},4.715625,null,-0.41354166666666714,0.08769604594654307,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":104.98730395405344},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":5.124414623370867},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN17*Bilans!F17+CO17","v":2.6634907407407407},1.9599271488469603,205.76746730379716,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":75.71185007544062}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":10466.136158495186},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R18*Bilans!F18+S18","v":4.4756944444444455},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.7559375},null,-0.2802430555555544,0.05892488190930903,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":99.79395821013209},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":6.248541789867902},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.3513888888888888},2.466116352201258,246.10351219289572,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":60.26180802807319},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":4.384777777777778},{"v":1,"d":"100.00%"},4.7559375,null,-0.37115972222222204,0.07804133721736714,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":97.76680149812734},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":8.275698501872654},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU18*Bilans!F18+AV18","v":2.913402777777778},2.1438246855345913,209.59488247744565,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":69.50470308065661},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.4756944444444455},{"v":1,"d":"100.00%"},4.7559375,null,-0.2802430555555544,0.05892488190930903,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":99.79395821013209},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":6.248541789867902},null,{"$f":"IF(Bilans!W18<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W18<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W18<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W18<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W18<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W18<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.3513888888888888},2.466116352201258,246.10351219289572,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":60.26180802807319},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F18<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F18<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F18<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F18<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F18*BT18+BU18","v":2.6513472222222223},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY18","v":3.462390713316605},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC18*Bilans!F18+CD18","v":4.293125},{"v":1,"d":"100.00%"},4.7559375,null,-0.46281250000000007,0.09731256981404825,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":105.94518743018594},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":6.248541789867902},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN18*Bilans!F18+CO18","v":2.6513472222222223},1.950991352201258,206.6981444836342,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":78.11182217579139}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.4856947216263743},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":10912.3797388409},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R19*Bilans!F19+S19","v":4.449305555555556},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.8628125},null,-0.41350694444444436,0.08503452363101484,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":99.37211297474454},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":9.235387025255443},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.298611111111111},2.427279874213837,241.2039298817011,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":64.72586391456295},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":4.355222222222222},{"v":1,"d":"100.00%"},4.8628125,null,-0.5075902777777781,0.1043820377153711,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":97.27082783882783},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":11.336672161172165},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU19*Bilans!F19+AV19","v":2.8790972222222226},2.118580974842768,206.0761252665469,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":73.85233254556562},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.449305555555556},{"v":1,"d":"100.00%"},4.8628125,null,-0.41350694444444436,0.08503452363101484,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":99.37211297474454},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":9.235387025255443},null,{"$f":"IF(Bilans!W19<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W19<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W19<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W19<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W19<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W19<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.298611111111111},2.427279874213837,241.2039298817011,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":64.72586391456295},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F19<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F19<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F19<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F19<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F19*BT19+BU19","v":2.619152777777778},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY19","v":3.5049501800306504},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC19*Bilans!F19+CD19","v":4.269374999999999},{"v":1,"d":"100.00%"},4.8628125,null,-0.5934375000000012,0.12203585887796436,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.48546414112202},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":9.235387025255443},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN19*Bilans!F19+CO19","v":2.619152777777778},1.9273011006289311,209.08415444142491,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":84.52619988914178}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":11877.58611661455},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R20*Bilans!F20+S20","v":4.278935185185186},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":5.5528125},null,-1.273877314814814,0.22941118844095923,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":96.45267507081624},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":28.714824929183766},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.9578703703703706},2.1765461215932915,209.93369584268305,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":94.20790144540229},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":4.164407407407407},{"v":1,"d":"100.00%"},5.5528125,null,-1.3884050925925928,0.25003637212540364,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":93.87107239199355},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":31.29642760800646},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU20*Bilans!F20+AV20","v":2.657615740740741},1.9556040356394133,183.5746479995821,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":102.2937628013531},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.278935185185186},{"v":1,"d":"100.00%"},5.5528125,null,-1.273877314814814,0.22941118844095923,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":96.45267507081624},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":28.714824929183766},null,{"$f":"IF(Bilans!W20<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W20<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W20<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W20<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W20<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W20<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.9578703703703706},2.1765461215932915,209.93369584268305,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":94.20790144540229},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F20<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F20<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F20<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F20<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F20*BT20+BU20","v":2.411300925925926},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY20","v":3.8070735598771988},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC20*Bilans!F20+CD20","v":4.116041666666666},{"v":1,"d":"100.00%"},5.5528125,null,-1.436770833333334,0.25874650608738076,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":124.90875349391263},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":28.714824929183766},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN20*Bilans!F20+CO20","v":2.411300925925926},1.7743535115303986,221.63228538280882,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":127.853955600381}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R21*Bilans!F21+S21","v":4.106125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":6.22125},null,-2.115125000000001,0.33998392605987554,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":93.20086980108499},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":48.00913019891504},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC21*Bilans!F21+AD21","v":2.6813125},1.9730412735849059,183.88916285155372,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":122.86771662804544},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ21*Bilans!F21+AK21","v":3.9553124999999993},{"v":1,"d":"100.00%"},6.22125,null,-2.265937500000001,0.3642254370102473,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":89.777726039783},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":51.43227396021703},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU21*Bilans!F21+AV21","v":2.223125},1.6358844339622642,146.86598454500964,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":137.14313961128474},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB21*Bilans!F21+BC21","v":4.018375},{"v":1,"d":"100.00%"},6.22125,null,-2.2028750000000006,0.35408880851918834,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":91.20911934900545},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":50.000880650994596},null,{"$f":"IF(Bilans!W21<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W21<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W21<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W21<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W21<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W21<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM21*Bilans!F21+BN21","v":2.1125000000000003},1.5544811320754721,141.78285510124883,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":140.19183535571688},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F21<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F21<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F21<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F21<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F21*BT21+BU21","v":2.223125},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY21","v":4.872069159403992},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC21*Bilans!F21+CD21","v":3.5008749999999997},{"v":1,"d":"100.00%"},6.22125,null,-2.7203750000000007,0.4372714486638538,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":140.77272855133617},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":50.000880650994596},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN21*Bilans!F21+CO21","v":1.44378125},1.062405070754717,149.55766063691686,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":235.4310617622007}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R22*Bilans!F22+S22","v":4.570601851851853},{"v":0.9564522663965558,"d":"95.65%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.3715625},null,0.1990393518518534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.5412037037037036},2.6057914046121593,252.2862093160377,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":47.929613544254146},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":4.491074074074074},{"v":0.9733890886449664,"d":"97.34%"},4.3715625,null,0.11951157407407464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU22*Bilans!F22+AV22","v":3.0367824074074075},2.2346134696016775,216.3496895931604,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":55.890907621828035},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.570601851851853},{"v":0.9564522663965558,"d":"95.65%"},4.3715625,null,0.1990393518518534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W22<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W22<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W22<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W22<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W22<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.5412037037037036},2.6057914046121593,252.2862093160377,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":47.929613544254146},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F22<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F22<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F22<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F22<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F22*BT22+BU22","v":2.7671342592592594},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY22","v":3.317511598608669},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC22*Bilans!F22+CD22","v":4.378541666666666},{"v":0.998406052243422,"d":"99.84%"},4.3715625,null,0.006979166666666536,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN22*Bilans!F22+CO22","v":2.7671342592592594},2.036193134171908,197.1391287676887,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":61.33729306124633}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R23*Bilans!F23+S23","v":4.398842592592593},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":5.0671875},null,-0.6683449074074073,0.1318966206416098,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":98.54058484941926},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":14.971915150580733},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.1976851851851853},2.353013626834382,231.86733894691318,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":73.33698273735817},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":4.298703703703704},{"v":1,"d":"100.00%"},5.0671875,null,-0.7684837962962963,0.15165884354906864,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":96.29732552163634},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":17.215174478363654},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU23*Bilans!F23+AV23","v":2.8134953703703705},2.070307914046122,199.3651151289193,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":82.21002644198471},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.398842592592593},{"v":1,"d":"100.00%"},5.0671875,null,-0.6683449074074073,0.1318966206416098,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":98.54058484941926},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":14.971915150580733},null,{"$f":"IF(Bilans!W23<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W23<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W23<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W23<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W23<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W23<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.1976851851851853},2.353013626834382,231.86733894691318,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":73.33698273735817},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F23<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F23<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F23<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F23<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F23*BT23+BU23","v":2.557587962962963},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY23","v":3.58931936376686},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC23*Bilans!F23+CD23","v":4.223958333333333},{"v":1,"d":"100.00%"},5.0671875,null,-0.8432291666666671,0.16640970294994356,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.34609029705004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":14.971915150580733},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN23*Bilans!F23+CO23","v":2.557587962962963},1.8819986897274634,213.31719342477894,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":97.0058844023988}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R24*Bilans!F24+S24","v":4.13903125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":6.1115625},null,-1.9725312499999994,0.3227540011249168,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":93.85105740911183},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":44.726442590888155},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC24*Bilans!F24+AD24","v":2.695328125},1.9833546580188681,186.13993187235815,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":118.73907515589093},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ24*Bilans!F24+AK24","v":3.9888281249999995},{"v":1,"d":"100.00%"},6.1115625,null,-2.1227343750000003,0.3473308789691671,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":90.44525511965024},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":48.132244880349745},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU24*Bilans!F24+AV24","v":2.24628125},1.6529239386792454,149.49912732722146,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":132.67725531421854},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB24*Bilans!F24+BC24","v":4.01959375},{"v":1,"d":"100.00%"},6.1115625,null,-2.0919687499999995,0.3422968757989466,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":91.14285469397147},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":47.434645306028514},null,{"$f":"IF(Bilans!W24<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W24<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W24<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W24<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W24<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W24<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM24*Bilans!F24+BN24","v":2.166666666666667},1.5943396226415099,145.31266455925643,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":134.93550872201735},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F24<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F24<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F24<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F24<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F24*BT24+BU24","v":2.24628125},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY24","v":4.83576118863121},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC24*Bilans!F24+CD24","v":3.57521875},{"v":1,"d":"100.00%"},6.1115625,null,-2.53634375,0.41500741422508564,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.1624925857749},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":47.434645306028514},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN24*Bilans!F24+CO24","v":1.4446953125},1.0630776827830188,146.87746246561161,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":228.84505893384124}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R25*Bilans!F25+S25","v":4.246064814814815},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":5.6859375},null,-1.4398726851851844,0.253233997944083,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":95.85675093890265},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":32.50574906109736},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":2.89212962962963},2.1281708595387845,203.99954403823963,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":100.03640176392113},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":4.127592592592593},{"v":1,"d":"100.00%"},5.6859375,null,-1.558344907407407,0.27407000295156375,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":93.18218924612991},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":35.1803107538701},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU25*Bilans!F25+AV25","v":2.6148842592592594},1.9241601153039836,179.29745200411094,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":107.85402576662985},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.246064814814815},{"v":1,"d":"100.00%"},5.6859375,null,-1.4398726851851844,0.253233997944083,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":95.85675093890265},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":32.50574906109736},null,{"$f":"IF(Bilans!W25<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W25<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W25<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W25<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W25<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W25<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":2.89212962962963},2.1281708595387845,203.99954403823963,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":100.03640176392113},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F25<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F25<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F25<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F25<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F25*BT25+BU25","v":2.3711990740740743},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY25","v":3.8714590016380988},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC25*Bilans!F25+CD25","v":4.086458333333333},{"v":1,"d":"100.00%"},5.6859375,null,-1.5994791666666668,0.2813043876522855,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.08119561234773},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":32.50574906109736},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN25*Bilans!F25+CO25","v":2.3711990740740743},1.744844601677149,223.48178274055988,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":136.62551513619383}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":15748.795102172528},null,{"$f":"F26/F28","v":5368.071656330209},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R26*Bilans!F26+S26","v":4.124125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":6.16125},null,-2.0371249999999996,0.3306350172448772,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":93.5571436396835},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":46.21285636031648},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC26*Bilans!F26+AD26","v":2.688979166666667},1.9786827830188682,185.11990934826497,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":120.60905856941503},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ26*Bilans!F26+AK26","v":3.973645833333333},{"v":1,"d":"100.00%"},6.16125,null,-2.187604166666667,0.35505849732873473,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":90.14347382836274},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":49.626526171637245},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU26*Bilans!F26+AV26","v":2.2357916666666666},1.6452051886792454,148.30451086799414,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":134.6994213486349},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB26*Bilans!F26+BC26","v":4.019041666666666},{"v":1,"d":"100.00%"},6.16125,null,-2.1422083333333335,0.347690538986948,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":91.17329336579427},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":48.59670663420572},null,{"$f":"IF(Bilans!W26<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W26<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W26<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W26<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W26<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W26<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM26*Bilans!F26+BN26","v":2.14212962962963},1.5762840670859541,143.71500967625502,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":137.30418870034967},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F26<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F26<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F26<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F26<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F26*BT26+BU26","v":2.2357916666666666},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY26","v":4.852115209005014},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.5415416666666664},{"v":1,"d":"100.00%"},6.16125,null,-2.6197083333333335,0.4251910461892203,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.34480895381077},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":48.59670663420572},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN26*Bilans!F26+CO26","v":1.44428125},1.062772995283019,148.0918999889815,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":231.82728548892194}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":1715.8920978274741},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R27*Bilans!F27+S27","v":4.2636574074074085},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":5.6146875000000005},null,-1.351030092592592,0.24062427207081283,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":96.17683438155137},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":30.475665618448623},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC27*Bilans!F27+AD27","v":2.9273148148148147},2.154061844863732,207.17084930107814,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":96.91089474616976},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":4.147296296296296},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.4673912037037047,0.2613486865838401,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":93.5520354724402},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":33.10046452755981},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU27*Bilans!F27+AV27","v":2.63775462962963},1.9409892557651995,181.58349570697123,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":104.87517563851172},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB27*Bilans!F27+BC27","v":4.2636574074074085},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.351030092592592,0.24062427207081283,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":96.17683438155137},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":30.475665618448623},null,{"$f":"IF(Bilans!W27<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W27<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W27<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W27<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W27<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W27<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM27*Bilans!F27+BN27","v":2.9273148148148147},2.154061844863732,207.17084930107814,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":96.91089474616976},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F27<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F27<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F27<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F27<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F27*BT27+BU27","v":2.392662037037037},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY27","v":3.8367307450441652},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC27*Bilans!F27+CD27","v":4.102291666666666},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.5123958333333345,0.26936420474573775,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.38313579525426},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":30.475665618448623},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN27*Bilans!F27+CO27","v":2.392662037037037},1.760638102725367,222.5149644230389,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":131.91312976659668}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.9337900293489976},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R28*Bilans!F28+S28","v":4.473842592592593},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.7634375},null,-0.2895949074074071,0.06079536204839617,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":99.76466465481424},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":6.457835345185762},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.347685185185185},2.463390985324948,245.75937556463586,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":60.57420926931863},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":4.3827037037037035},{"v":1,"d":"100.00%"},4.7634375,null,-0.38073379629629667,0.07992837027803905,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":97.73230868814099},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":8.490191311859002},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU28*Bilans!F28+AV28","v":2.9109953703703706},2.14205319706499,209.3478042819749,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":69.80927825434003},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB28*Bilans!F28+BC28","v":4.473842592592593},{"v":1,"d":"100.00%"},4.7634375,null,-0.2895949074074071,0.06079536204839617,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":99.76466465481424},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":6.457835345185762},null,{"$f":"IF(Bilans!W28<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W28<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W28<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W28<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W28<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W28<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.347685185185185},2.463390985324948,245.75937556463586,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":60.57420926931863},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F28<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F28<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F28<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F28<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F28*BT28+BU28","v":2.649087962962963},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY28","v":3.4653435930954575},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC28*Bilans!F28+CD28","v":4.291458333333333},{"v":1,"d":"100.00%"},4.7634375,null,-0.4719791666666673,0.09908373242362627,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.12341626757637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":6.457835345185762},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN28*Bilans!F28+CO28","v":2.649087962962963},1.9493288784067087,206.86944000556292,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":78.55949944706819}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R29*Bilans!F29+S29","v":5.689791666666666},{"v":0.5330269854637326,"d":"53.30%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.0328125000000004},null,2.656979166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC29*Bilans!F29+AD29","v":4.785},4.694716981132077,303.6895047169813,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.774633771401014},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ29*Bilans!F29+AK29","v":5.411833333333333},{"v":0.5604038988636014,"d":"56.04%"},3.0328125000000004,null,2.3790208333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.601125},3.5331792452830193,228.55253242924536,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.618070074255645},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB29*Bilans!F29+BC29","v":5.689791666666666},{"v":0.5330269854637326,"d":"53.30%"},3.0328125000000004,null,2.656979166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W29<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W29<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W29<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W29<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W29<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM29*Bilans!F29+BN29","v":3.944537037037037},3.870111809923131,250.34785770440257,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":21.56187704604262},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F29<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F29<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F29<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F29<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F29*BT29+BU29","v":3.3215083333333335},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY29","v":2.7638045968071734},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC29*Bilans!F29+CD29","v":5.173333333333333},{"v":0.5862395296391754,"d":"58.62%"},3.0328125000000004,null,2.1405208333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN29*Bilans!F29+CO29","v":3.3215083333333335},3.2588383647798747,210.8061067216982,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":25.606325217555437}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17447.89314846046},null,{"$f":"F30/F32","v":7783.039167364823},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R30*Bilans!F30+S30","v":5.107125},{"v":0.7054482707981496,"d":"70.54%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.6028124999999998},null,1.5043125000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC30*Bilans!F30+AD30","v":4.1770000000000005},3.6253207547169812,284.10732424528305,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":27.88555326269114},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ30*Bilans!F30+AK30","v":4.9456999999999995},{"v":0.7284737246496957,"d":"72.85%"},3.6028124999999998,null,1.3428874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.342725},2.9012330188679245,227.3623786061321,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":34.84521041313924},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB30*Bilans!F30+BC30","v":5.107125},{"v":0.7054482707981496,"d":"70.54%"},3.6028124999999998,null,1.5043125000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W30<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W30<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W30<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W30<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W30<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM30*Bilans!F30+BN30","v":3.6630555555555557},3.1792557651991613,249.1503261792453,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":31.798031509952164},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F30<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F30<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F30<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F30<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F30*BT30+BU30","v":3.065135},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY30","v":2.994974120226352},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC30*Bilans!F30+CD30","v":4.768},{"v":0.7556234270134228,"d":"75.56%"},3.6028124999999998,null,1.1651875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN30*Bilans!F30+CO30","v":3.065135},2.660305849056604,208.4815186259434,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":38.000921975136784}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":1715.8920978274741},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R31*Bilans!F31+S31","v":4.86275},{"v":0.790062207598581,"d":"79.01%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.841875},null,1.0208750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC31*Bilans!F31+AD31","v":3.9220000000000006},3.4040000000000004,286.29341999999997,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":31.872928907168035},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ31*Bilans!F31+AK31","v":4.7501999999999995},{"v":0.8087817355058735,"d":"80.88%"},3.841875,null,0.9083249999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2343500000000005},2.3799933962264155,200.16934458962265,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":45.586450017896816},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB31*Bilans!F31+BC31","v":4.86275},{"v":0.790062207598581,"d":"79.01%"},3.841875,null,1.0208750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W31<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W31<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W31<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W31<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W31<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM31*Bilans!F31+BN31","v":3.5450000000000004},3.0767924528301887,258.77362924528296,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":35.26251824369902},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F31<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F31<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F31<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F31<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F31*BT31+BU31","v":2.9576100000000003},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY31","v":3.103857506567803},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC31*Bilans!F31+CD31","v":4.598},{"v":0.835553501522401,"d":"83.56%"},3.841875,null,0.7561249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN31*Bilans!F31+CO31","v":2.9576100000000003},2.176354528301887,183.0422976028302,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":49.85191915613776}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R37*Bilans!F37+S37","v":4.516898148148149},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.5890625},null,-0.07216435185185066,0.01572529287885067,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":100.43293042787427},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":1.6045695721257254},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.4337962962962965},2.526755765199162,253.76948597447765,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":53.34453000814848},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":4.430925925925926},{"v":1,"d":"100.00%"},4.5890625,null,-0.15813657407407344,0.034459450938851555,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":98.52134377482693},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":3.516156225173065},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU37*Bilans!F37+AV37","v":2.9669675925925927},2.183240303983229,215.09576853178933,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":62.74864258478315},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.516898148148149},{"v":1,"d":"100.00%"},4.5890625,null,-0.07216435185185066,0.01572529287885067,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":100.43293042787427},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":1.6045695721257254},null,{"$f":"IF(Bilans!W37<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W37<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W37<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W37<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W37<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W37<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.4337962962962965},2.526755765199162,253.76948597447765,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":53.34453000814848},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F37<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F37<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F37<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F37<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F37*BT37+BU37","v":2.7016157407407406},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY37","v":3.3979665803557206},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC37*Bilans!F37+CD37","v":4.330208333333333},{"v":1,"d":"100.00%"},4.5890625,null,-0.2588541666666666,0.0564067642719328,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":101.98109323572807},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":1.6045695721257254},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN37*Bilans!F37+CO37","v":2.7016157407407406},1.987981394129979,202.73651590566206,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":68.24536835284584}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R44*Bilans!F44+S44","v":4.473148148148149},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.76625},null,-0.29310185185185134,0.061495274450952285,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":99.75366727860828},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":6.536332721391718},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.3462962962962965},2.4623689727463316,245.630335224506,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":60.69139335732898},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":4.381925925925926},{"v":1,"d":"100.00%"},4.76625,null,-0.3843240740740743,0.08063447659566206,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":97.71936148264707},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":8.57063851735292},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU44*Bilans!F44+AV44","v":2.910092592592593},2.1413888888888892,209.25515490825734,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":69.92351436392087},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.473148148148149},{"v":1,"d":"100.00%"},4.76625,null,-0.29310185185185134,0.061495274450952285,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":99.75366727860828},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":6.536332721391718},null,{"$f":"IF(Bilans!W44<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W44<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W44<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W44<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W44<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W44<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.3462962962962965},2.4623689727463316,245.630335224506,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":60.69139335732898},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F44<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F44<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F44<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F44<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F44*BT44+BU44","v":2.6482407407407407},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY44","v":3.466452221950282},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC44*Bilans!F44+CD44","v":4.290833333333333},{"v":1,"d":"100.00%"},4.76625,null,-0.4754166666666677,0.09974648133578132,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.1902535186642},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":6.536332721391718},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN44*Bilans!F44+CO44","v":2.6482407407407407},1.9487054507337527,206.93352584662,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":78.72747339618286}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R61*Bilans!F61+S61","v":4.414583333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":5.0034374999999995},null,-0.5888541666666658,0.11768992151229346,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":98.80328836424958},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":13.1792116357504},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.229166666666667},2.3761792452830193,234.7743231768431,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":70.64033596665394},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":4.316333333333334},{"v":1,"d":"100.00%"},5.0034374999999995,null,-0.687104166666666,0.1373264214186079,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":96.60434401349073},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":15.378155986509258},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU61*Bilans!F61+AV61","v":2.8339583333333334},2.085365566037736,201.4553725353973,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":79.59693770891374},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB61*Bilans!F61+BC61","v":4.414583333333334},{"v":1,"d":"100.00%"},5.0034374999999995,null,-0.5888541666666658,0.11768992151229346,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":98.80328836424958},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":13.1792116357504},null,{"$f":"IF(Bilans!W61<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W61<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W61<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W61<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W61<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W61<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.229166666666667},2.3761792452830193,234.7743231768431,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":70.64033596665394},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F61<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F61<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F61<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F61<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F61*BT61+BU61","v":2.576791666666667},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY61","v":3.5625697330336497},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC61*Bilans!F61+CD61","v":4.238124999999999},{"v":1,"d":"100.00%"},5.0034374999999995,null,-0.7653125000000003,0.15295734182749368,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.8295426581725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":13.1792116357504},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN61*Bilans!F61+CO61","v":2.576791666666667},1.8961297169811324,212.0433190705701,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":93.0825337410807}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R71*Bilans!F71+S71","v":5.007458333333333},{"v":0.7389602176753011,"d":"73.90%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.7003125},null,1.3071458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC71*Bilans!F71+AD71","v":4.073},3.535056603773585,285.30558084905664,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":29.45148739311906},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ71*Bilans!F71+AK71","v":4.865966666666666},{"v":0.7604475643756979,"d":"76.04%"},3.7003125,null,1.1656541666666662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.298525},2.862870754716981,231.05514143632078,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":36.36652993449313},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB71*Bilans!F71+BC71","v":5.007458333333333},{"v":0.7389602176753011,"d":"73.90%"},3.7003125,null,1.3071458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W71<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W71<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W71<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W71<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W71<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM71*Bilans!F71+BN71","v":3.6149074074074075},3.1374668064290705,253.21710227987424,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":33.18367377996154},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F71<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F71<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F71<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F71<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F71*BT71+BU71","v":3.021281666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY71","v":3.0384456044868378},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC71*Bilans!F71+CD71","v":4.698666666666666},{"v":0.7875239429625427,"d":"78.75%"},3.7003125,null,0.9983541666666662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN71*Bilans!F71+CO71","v":3.021281666666667},2.622244465408805,211.63479519198117,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":39.7036494397821}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R77*Bilans!F77+S77","v":4.7305},{"v":0.8394989958778142,"d":"83.95%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.97125},null,0.7592500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC77*Bilans!F77+AD77","v":3.7840000000000003},2.7844528301886795,242.8321313207547,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":40.40323426573426},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ77*Bilans!F77+AK77","v":4.6444},{"v":0.8550620101627766,"d":"85.51%"},3.97125,null,0.6731500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.1757000000000004},2.3368358490566044,203.79545439622646,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":48.14240591414127},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB77*Bilans!F77+BC77","v":4.7305},{"v":0.8394989958778142,"d":"83.95%"},3.97125,null,0.7592500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W77<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W77<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W77<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W77<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W77<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM77*Bilans!F77+BN77","v":3.4811111111111113},2.5615723270440256,223.39472264150945,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":43.91868963146651},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F77<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F77<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F77<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F77<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F77*BT77+BU77","v":2.89942},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY77","v":3.166150471473605},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC77*Bilans!F77+CD77","v":4.506},{"v":0.8813249001331558,"d":"88.13%"},3.97125,null,0.5347500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN77*Bilans!F77+CO77","v":2.89942},2.1335354716981136,186.0656284867925,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":52.72980060203021}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R94*Bilans!F94+S94","v":4.5583333333333345},{"v":0.9699268738574037,"d":"96.99%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.42125},null,0.13708333333333478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.5166666666666666},2.587735849056604,253.62399056603775,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":48.85850309879693},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":4.477333333333333},{"v":0.987473942823109,"d":"98.75%"},4.42125,null,0.056083333333333485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU94*Bilans!F94+AV94","v":3.0208333333333335},2.222877358490566,217.86420990566037,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":56.87803671087533},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB94*Bilans!F94+BC94","v":4.5583333333333345},{"v":0.9699268738574037,"d":"96.99%"},4.42125,null,0.13708333333333478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W94<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W94<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W94<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W94<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W94<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.5166666666666666},2.587735849056604,253.62399056603775,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":48.85850309879693},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F94<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F94<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F94<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F94<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F94*BT94+BU94","v":2.7521666666666667},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY94","v":3.33555380609217},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC94*Bilans!F94+CD94","v":4.3675},{"v":1,"d":"100.00%"},4.42125,null,-0.053749999999999964,0.012157195363302226,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":97.99784280463669},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN94*Bilans!F94+CO94","v":2.7521666666666667},2.025179245283019,198.46319733045806,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":62.42272999411197}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R104*Bilans!F104+S104","v":5.929325},{"v":0.3552786362697271,"d":"35.53%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.1065625},null,3.8227625000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC104*Bilans!F104+AD104","v":5.21005},5.013444339622642,212.85831304952833,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.924660032053437},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ104*Bilans!F104+AK104","v":5.929325},{"v":0.3552786362697271,"d":"35.53%"},2.1065625,null,3.8227625000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU104*Bilans!F104+AV104","v":5.21005},5.013444339622642,212.85831304952833,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.924660032053437},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB104*Bilans!F104+BC104","v":5.929325},{"v":0.3552786362697271,"d":"35.53%"},2.1065625,null,3.8227625000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W104<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W104<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W104<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W104<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W104<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM104*Bilans!F104+BN104","v":4.2219444444444445},4.062625786163522,172.48893431603776,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":13.481471807355746},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F104<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F104<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F104<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F104<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F104*BT104+BU104","v":3.587655},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY104","v":2.5587744640998094},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC104*Bilans!F104+CD104","v":5.585062499999999},{"v":0.37717796354114214,"d":"37.72%"},2.1065625,null,3.4784999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN104*Bilans!F104+CO104","v":3.905425},3.7580504716981133,159.55742790212267,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":14.574092448325088}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F116<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F116<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F116<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F116<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F116<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F116<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F116<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F116<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F116<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F116<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F116<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F116<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F116<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F116<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F116<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F116*BT116+BU116","v":3.5417583333333336},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY116","v":2.5919329146775025},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F119<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F119<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F119<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F119<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F119<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F119<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F119<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F119<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F119<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F119<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F119<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F119<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F119<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F119<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F119<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F119*BT119+BU119","v":3.902843333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY119","v":2.3521313093957996},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F136<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F136<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F136<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F136<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F136<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F136<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F136<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F136<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F136<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F136<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F136<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F136<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F136<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F136<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F136<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F136*BT136+BU136","v":4.102353333333333},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY136","v":2.237739963890645},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F142<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F142<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F142<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F142<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F142<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F142<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F142<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F142<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F142<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F142<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F142<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F142<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F142<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F142<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F142<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F142*BT142+BU142","v":3.9225133333333333},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY142","v":2.340336213006287},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F152<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F152<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F152<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F152<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F152<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F152<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F152<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F152<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F152<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F152<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F152<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F152<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F152<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F152<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F152<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F152*BT152+BU152","v":4.253625},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY152","v":2.1581592171383233},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F169<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F169<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F169<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F169<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F169<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F169<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F169<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F169<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F169<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F169<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F169<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F169<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F169<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F169<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F169<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F169*BT169+BU169","v":4.439085},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY169","v":2.067993741953578},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F175<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F175<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F175<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F175<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F175<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F175<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F175<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F175<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F175<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F175<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F175<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F175<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F175<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F175<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F175<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F175*BT175+BU175","v":4.0817466666666675},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY175","v":2.2490371768948587},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F185<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F185<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F185<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F185<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F185<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F185<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F185<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F185<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F185<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F185<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F185<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F185<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F185<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F185<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F185<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F185*BT185+BU185","v":4.627823333333334},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY185","v":1.9836539424221755},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F201<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F201<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F201<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F201<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F201<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F201<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F201<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F201<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F201<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F201<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F201<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F201<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F201<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F201<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F201<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F201*BT201+BU201","v":4.505588333333334},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY201","v":2.0374697643999875},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F211<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F211<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F211<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F211<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F211<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F211<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F211<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.061799999999999945},{"$f":"IF(Bilans!F211<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F211<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F211<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F211<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F211<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F211<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F211<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F211<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.4040000000000017},{"$f":"Bilans!F211*BT211+BU211","v":4.748407500000001},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY211","v":1.9332797364168932},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F217<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F217<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F217<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F217<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F217<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F217<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F217<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F217<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F217<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F217<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F217<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F217<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F217<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F217<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F217<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F217*BT217+BU217","v":4.260181666666666},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY217","v":2.1548376849344066},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F234<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F234<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F234<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F234<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F234<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F234<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F234<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.061799999999999945},{"$f":"IF(Bilans!F234<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F234<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F234<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F234<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F234<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F234<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F234<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F234<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.4040000000000017},{"$f":"Bilans!F234*BT234+BU234","v":4.9147525000000005},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY234","v":1.8678458376083027},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F244<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F244<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F244<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F244<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F244<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F244<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F244<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F244<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F244<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F244<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F244<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F244<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F244<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F244<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F244<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F244*BT244+BU244","v":3.9581066666666667},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY244","v":2.3192907046466664},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R250*Bilans!F250+S250","v":5.992766666666667},{"v":0.2997363488205224,"d":"29.97%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.7962499999999997},null,4.196516666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC250*Bilans!F250+AD250","v":5.4914000000000005},5.284177358490567,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ250*Bilans!F250+AK250","v":5.992766666666667},{"v":0.2997363488205224,"d":"29.97%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":4.196516666666668},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU250*Bilans!F250+AV250","v":5.4914000000000005},5.284177358490567,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB250*Bilans!F250+BC250","v":5.992766666666667},{"v":0.2997363488205224,"d":"29.97%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":4.196516666666668},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W250<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W250<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W250<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W250<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W250<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM250*Bilans!F250+BN250","v":4.3751851851851855},4.210083857442348,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F250<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F250<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F250<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F250<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F250*BT250+BU250","v":3.7426733333333333},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY250","v":2.4527922109151925},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC250*Bilans!F250+CD250","v":5.660916666666666},{"v":0.31730726766866374,"d":"31.73%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":3.8646666666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN250*Bilans!F250+CO250","v":4.090233333333334},3.935884905660378,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W260<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W260<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W260<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W260<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W260<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F260<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F260<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F260<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F260<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F260*BT260+BU260","v":4.519638333333335},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY260","v":2.031135972162964},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R277*Bilans!F277+S277","v":6.106808333333333},{"v":0.20279619604894542,"d":"20.28%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.2384375000000003},null,4.8683708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC277*Bilans!F277+AD277","v":5.9971499999999995},5.7708424528301885,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ277*Bilans!F277+AK277","v":6.106808333333333},{"v":0.20279619604894542,"d":"20.28%"},1.2384375000000003,null,4.8683708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU277*Bilans!F277+AV277","v":5.9971499999999995},5.7708424528301885,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB277*Bilans!F277+BC277","v":6.106808333333333},{"v":0.20279619604894542,"d":"20.28%"},1.2384375000000003,null,4.8683708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W277<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W277<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W277<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W277<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W277<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM277*Bilans!F277+BN277","v":4.650648148148148},4.475151991614256,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F277<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F277<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F277<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F277<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F277*BT277+BU277","v":4.021331666666667},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY277","v":2.2828258798184184},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC277*Bilans!F277+CD277","v":5.797270833333333},{"v":0.21362422691711982,"d":"21.36%"},1.2384375000000003,null,4.558833333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN277*Bilans!F277+CO277","v":4.422441666666667},4.255557075471699,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R286*Bilans!F286+S286","v":6.006950000000001},{"v":0.28747950290913016,"d":"28.75%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.7268749999999997},null,4.280075000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC286*Bilans!F286+AD286","v":5.5543000000000005},5.344703773584906,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ286*Bilans!F286+AK286","v":6.006950000000001},{"v":0.28747950290913016,"d":"28.75%"},1.7268749999999997,null,4.280075000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU286*Bilans!F286+AV286","v":5.5543000000000005},5.344703773584906,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB286*Bilans!F286+BC286","v":6.006950000000001},{"v":0.28747950290913016,"d":"28.75%"},1.7268749999999997,null,4.280075000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W286<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W286<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W286<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W286<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W286<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM286*Bilans!F286+BN286","v":4.4094444444444445},4.243050314465409,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F286<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F286<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F286<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F286<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F286*BT286+BU286","v":3.77733},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY286","v":2.4302880606142434},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC286*Bilans!F286+CD286","v":5.677875},{"v":0.3041410739052902,"d":"30.41%"},1.7268749999999997,null,3.9510000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN286*Bilans!F286+CO286","v":4.13155},3.9756424528301886,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"R292*Bilans!F292+S292","v":5.865833333333334},{"v":0.42289387697116054,"d":"42.29%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.4806249999999994},null,3.3852083333333343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05999999999999991},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.0185},5.0185,258.12654749999996,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.221311148749622},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.383333333333334},{"$f":"AJ292*Bilans!F292+AK292","v":5.532916666666667},{"v":0.4483394833948338,"d":"44.83%"},2.4806249999999994,null,3.0522916666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.7619166666666666},3.7619166666666666,193.49418374999996,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.637591653190967},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"BB292*Bilans!F292+BC292","v":5.865833333333334},{"v":0.42289387697116054,"d":"42.29%"},2.4806249999999994,null,3.3852083333333343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W292<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W292<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W292<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W292<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W292<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"BM292*Bilans!F292+BN292","v":5.477222222222224},5.477222222222224,281.720925,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.114014605943801},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F292<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F292<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.048666666666666636},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F292<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F292<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.0293333333333337},{"$f":"Bilans!F292*BT292+BU292","v":3.4661166666666667},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY292","v":2.648497117331115},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5.383333333333334},{"$f":"CC292*Bilans!F292+CD292","v":5.532916666666667},{"v":0.4483394833948338,"d":"44.83%"},2.4806249999999994,null,3.0522916666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.7619166666666666},3.7619166666666666,193.49418374999996,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":17.637591653190967}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"R309*Bilans!F309+S309","v":5.815},{"v":0.48559759243336204,"d":"48.56%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.8237500000000004},null,2.99125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05999999999999991},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"AC309*Bilans!F309+AD309","v":4.9270000000000005},4.9270000000000005,293.99409,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.622955145118734},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.383333333333334},{"$f":"AJ309*Bilans!F309+AK309","v":5.5075},{"v":0.5127099409895597,"d":"51.27%"},2.8237500000000004,null,2.68375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.6755},3.606150943396227,215.17902679245287,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.3452795538022},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"BB309*Bilans!F309+BC309","v":5.815},{"v":0.48559759243336204,"d":"48.56%"},2.8237500000000004,null,2.99125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W309<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W309<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W309<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W309<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W309<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"BM309*Bilans!F309+BN309","v":5.307777777777779},5.307777777777779,316.71510000000006,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":14.502170818505336},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F309<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F309<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.048666666666666636},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F309<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F309<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.0293333333333337},{"$f":"Bilans!F309*BT309+BU309","v":3.3919},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY309","v":2.706447713670804},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5.383333333333334},{"$f":"CC309*Bilans!F309+CD309","v":5.5075},{"v":0.5127099409895597,"d":"51.27%"},2.8237500000000004,null,2.68375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.6755},3.606150943396227,215.17902679245287,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":21.3452795538022}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"R315*Bilans!F315+S315","v":5.898333333333334},{"v":0.3833710087595366,"d":"38.34%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.2612500000000004},null,3.637083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05999999999999991},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.077},4.885415094339622,225.55961490566045,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.19124656756538},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.383333333333334},{"$f":"AJ315*Bilans!F315+AK315","v":5.549166666666666},{"v":0.40749361766030945,"d":"40.75%"},2.2612500000000004,null,3.287916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU315*Bilans!F315+AV315","v":3.817166666666666},3.817166666666666,176.23858500000003,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.603012705759078},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"BB315*Bilans!F315+BC315","v":5.898333333333334},{"v":0.3833710087595366,"d":"38.34%"},2.2612500000000004,null,3.637083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W315<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W315<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W315<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W315<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W315<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"BM315*Bilans!F315+BN315","v":5.5855555555555565},5.3747798742138375,248.15358679245296,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":11.081253817620146},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F315<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F315<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.048666666666666636},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F315<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F315<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.0293333333333337},{"$f":"Bilans!F315*BT315+BU315","v":3.5135666666666667},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY315","v":2.612729704858311},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5.383333333333334},{"$f":"CC315*Bilans!F315+CD315","v":5.549166666666666},{"v":0.40749361766030945,"d":"40.75%"},2.2612500000000004,null,3.287916666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN315*Bilans!F315+CO315","v":3.817166666666666},3.817166666666666,176.23858500000003,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":15.603012705759078}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R325*Bilans!F325+S325","v":5.304541666666666},{"v":0.642786448719258,"d":"64.28%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.4096875000000004},null,1.8948541666666658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.383},3.8041132075471693,280.4867770754717,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":25.00317940362469},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ325*Bilans!F325+AK325","v":5.103633333333333},{"v":0.6680902167736712,"d":"66.81%"},3.4096875000000004,null,1.6939458333333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.430275},2.9772198113207544,219.51785973820756,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":31.94756552348922},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB325*Bilans!F325+BC325","v":5.304541666666666},{"v":0.642786448719258,"d":"64.28%"},3.4096875000000004,null,1.8948541666666658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W325<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W325<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W325<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W325<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W325<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.758425925925926},3.262030048916841,240.51763058176104,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":29.15820013110639},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F325<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F325<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F325<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F325<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F325*BT325+BU325","v":3.1519983333333332},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY325","v":2.9124380882181096},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC325*Bilans!F325+CD325","v":4.905333333333333},{"v":0.6950980225604785,"d":"69.51%"},3.4096875000000004,null,1.4956458333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN325*Bilans!F325+CO325","v":3.1519983333333332},2.735696666666666,201.709754475,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":34.768081622109676}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R342*Bilans!F342+S342","v":4.614814814814816},{"v":0.9084871589085071,"d":"90.85%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.1925},null,0.4223148148148157,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.6296296296296298},2.6708595387840672,247.10792452830194,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":44.6862885400314},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":4.540592592592593},{"v":0.9233376292864367,"d":"92.33%"},4.1925,null,0.34809259259259306,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU342*Bilans!F342+AV342","v":3.0942592592592595},2.2769077568134177,210.65950566037742,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":52.417933771297825},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB342*Bilans!F342+BC342","v":4.614814814814816},{"v":0.9084871589085071,"d":"90.85%"},4.1925,null,0.4223148148148157,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W342<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W342<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W342<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W342<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W342<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.6296296296296298},2.6708595387840672,247.10792452830194,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":44.6862885400314},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F342<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F342<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F342<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F342<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F342*BT342+BU342","v":2.8210740740740743},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY342","v":3.2540797437277633},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC342*Bilans!F342+CD342","v":4.418333333333333},{"v":0.9488872123726896,"d":"94.89%"},4.1925,null,0.2258333333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN342*Bilans!F342+CO342","v":2.8210740740740743},2.0758846960167716,192.06085207547173,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":57.49394474028906}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R352*Bilans!F352+S352","v":4.518287037037037},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.5834375},null,-0.06515046296296223,0.01421432341184149,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":100.45402490852483},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":1.4484750914751776},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4365740740740742},2.5287997903563944,254.0281171291336,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":53.11248370435368},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":4.4324814814814815},{"v":1,"d":"100.00%"},4.5834375,null,-0.15095601851851814,0.03293511006062986,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":98.54632994704667},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":3.3561700529533343},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU352*Bilans!F352+AV352","v":2.9687731481481485},2.18456892033543,215.2812496154388,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":62.52161089455728},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.518287037037037},{"v":1,"d":"100.00%"},4.5834375,null,-0.06515046296296223,0.01421432341184149,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":100.45402490852483},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":1.4484750914751776},null,{"$f":"IF(Bilans!W352<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W352<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W352<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W352<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W352<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W352<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4365740740740742},2.5287997903563944,254.0281171291336,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":53.11248370435368},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F352<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F352<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F352<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F352<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F352*BT352+BU352","v":2.703310185185185},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY352","v":3.3958367228106834},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC352*Bilans!F352+CD352","v":4.331458333333333},{"v":1,"d":"100.00%"},4.5834375,null,-0.25197916666666664,0.05497602327219836,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.8475239767278},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":1.4484750914751776},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN352*Bilans!F352+CO352","v":2.703310185185185},1.989228249475891,202.59797183368008,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":67.91590876093778}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R358*Bilans!F358+S358","v":4.626620370370371},{"v":0.8958347926151998,"d":"89.58%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.1446875},null,0.4819328703703709,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.653240740740741},2.6882337526205453,245.63063856132078,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":43.846828753302205},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":4.553814814814815},{"v":0.9101572348783681,"d":"91.02%"},4.1446875,null,0.4091273148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU358*Bilans!F358+AV358","v":3.1096064814814817},2.288200995807128,209.07864548938682,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":51.512312605398094},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.626620370370371},{"v":0.8958347926151998,"d":"89.58%"},4.1446875,null,0.4819328703703709,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W358<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W358<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W358<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W358<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W358<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.653240740740741},2.6882337526205453,245.63063856132078,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":43.846828753302205},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F358<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F358<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F358<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F358<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F358*BT358+BU358","v":2.835476851851852},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY358","v":3.2375506765306636},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC358*Bilans!F358+CD358","v":4.428958333333333},{"v":0.935815419351804,"d":"93.58%"},4.1446875,null,0.28427083333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN358*Bilans!F358+CO358","v":2.835476851851852},2.0864829664570235,190.6471648525944,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":56.492445370954265}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R369*Bilans!F369+S369","v":4.666291666666667},{"v":0.8645114339545141,"d":"86.45%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.0340625},null,0.6322291666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC369*Bilans!F369+AD369","v":3.7170000000000005},2.735150943396227,242.65575382075477,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":41.842507915812995},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ369*Bilans!F369+AK369","v":4.593033333333333},{"v":0.8783002881175115,"d":"87.83%"},4.0340625,null,0.5589708333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.147225},2.3158825471698115,205.45930987853774,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":49.41769397582852},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB369*Bilans!F369+BC369","v":4.666291666666667},{"v":0.8645114339545141,"d":"86.45%"},4.0340625,null,0.6322291666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W369<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W369<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W369<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W369<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W369<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM369*Bilans!F369+BN369","v":3.450092592592593},2.538747379454927,225.23132063679247,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":45.07954431628863},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F369<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F369<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F369<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F369<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F369*BT369+BU369","v":2.8711683333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY369","v":3.1973046976811417},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC369*Bilans!F369+CD369","v":4.461333333333333},{"v":0.904227996114764,"d":"90.42%"},4.0340625,null,0.42727083333333304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN369*Bilans!F369+CO369","v":2.8711683333333333},2.1127465094339626,187.43758845070758,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":54.16909907978584}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R370*Bilans!F370+S370","v":4.583333333333334},{"v":0.9425454545454545,"d":"94.25%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.32},null,0.26333333333333364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.566666666666667},2.6245283018867926,250.85241509433968,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":46.97918475916607},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":4.505333333333334},{"v":0.958863569103285,"d":"95.89%"},4.32,null,0.18533333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU370*Bilans!F370+AV370","v":3.0533333333333337},2.246792452830189,214.7484226415095,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":54.87743197850185},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB370*Bilans!F370+BC370","v":4.583333333333334},{"v":0.9425454545454545,"d":"94.25%"},4.32,null,0.26333333333333364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W370<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W370<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W370<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W370<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W370<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.566666666666667},2.6245283018867926,250.85241509433968,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":46.97918475916607},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F370<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F370<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F370<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F370<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F370*BT370+BU370","v":2.7826666666666666},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY370","v":3.298993770963105},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC370*Bilans!F370+CD370","v":4.39},{"v":0.9840546697038726,"d":"98.41%"},4.32,null,0.0699999999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN370*Bilans!F370+CO370","v":2.7826666666666666},2.047622641509434,195.71177207547174,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":60.215294312778745}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R371*Bilans!F371+S371","v":4.781291666666667},{"v":0.8201889308154177,"d":"82.02%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.9215625},null,0.8597291666666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC371*Bilans!F371+AD371","v":3.837},2.8234528301886797,242.8663538207548,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":39.300311240753},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ371*Bilans!F371+AK371","v":4.685033333333333},{"v":0.8370404692958427,"d":"83.70%"},3.9215625,null,0.7634708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.1982250000000003},2.3534108490566044,202.4345177087265,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":47.14968278678617},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB371*Bilans!F371+BC371","v":4.781291666666667},{"v":0.8201889308154177,"d":"82.02%"},3.9215625,null,0.8597291666666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W371<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W371<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W371<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W371<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W371<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM371*Bilans!F371+BN371","v":3.5056481481481483},2.579627882599581,221.8931413915095,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":43.01495411352864},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F371<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F371<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F371<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F371<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F371*BT371+BU371","v":2.9217683333333335},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY371","v":3.1419328819704506},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC371*Bilans!F371+CD371","v":4.541333333333333},{"v":0.8635266808573107,"d":"86.35%"},3.9215625,null,0.6197708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN371*Bilans!F371+CO371","v":2.9217683333333335},2.1499804716981137,184.9359452242925,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":51.61096877887394}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":15746.245543892592},{"$f":"SUM(AA7:AA372)","v":1718.4416561074088},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.9208596813844427},{"$f":"SUM(AF7:AF372)/229","v":3.4170408564261736},{"$f":"SUM(AG7:AG372)/Z373","v":3.102481600297415},{"$f":"SUM(AH7:AH372)","v":9450.535827809694},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":15552.313027099197},{"$f":"SUM(AS7:AS372)","v":1912.3741729007993},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.3835808795083295},{"$f":"SUM(AX7:AX372)/229","v":2.936727278349952},{"$f":"SUM(AY7:AY372)/AR373","v":2.5960446713711174},{"$f":"SUM(AZ7:AZ372)","v":10861.985785929057},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":15748.795102172528},{"$f":"SUM(BK7:BK372)","v":1715.8920978274741},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6968766779880315},{"$f":"SUM(BP7:BP372)/229","v":3.217273522348251},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.9337900293489976},{"$f":"SUM(BR7:BR372)","v":9896.779408155408},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1015.600330685492},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17447.89314846046},{"$f":"SUM(CL7:CL372)","v":1715.8920978274741},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.9432861760957487},{"$f":"SUM(CQ7:CQ372)/229","v":2.5364002172658444},{"$f":"SUM(CR7:CR372)/CK373","v":2.2417840606046906},{"$f":"SUM(CS7:CS372)","v":13404.321377656337}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.4856947216263743},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"AWH-P008","index":11,"n_rows":74,"n_cols":23,"rows_kept":69,"cut":true,"hidden":true,"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,"AquaSnap 30AWH008HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.15},{"$f":"E7*Dane!$E$26","v":5.1},{"$f":"F7*Dane!$E$26","v":5.58},{"$f":"G7*Dane!$E$26","v":7},{"$f":"H7*Dane!$E$26","v":7.6},{"$f":"I7*Dane!$E$26","v":7.88},{"$f":"S5*T3+S6","v":8.018},{"$f":"$S$5*U3+$S$6","v":8.225},{"$f":"J7*Dane!$E$26","v":8.57},{"$f":"K7*Dane!$E$26","v":9.260000000000002}]
[null,"Q",null,4.15,5.1,5.58,7,7.6,7.88,8.57,{"$f":"J5+(J5-I5)","v":9.260000000000002},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.18999999999999986},{"$f":"(P4-O4)/(P3-O3)","v":0.06000000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.15777777777777777},{"$f":"(R4-Q4)/(R3-Q3)","v":0.11999999999999993},{"$f":"(S4-R4)/(S3-R3)","v":0.09333333333333342},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.06900000000000003},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.06900000000000013}]
[null,"COP",null,2.25,2.54,2.7,3.5,4.8,5.21,7.39,7.65,null,"b=",{"$f":"N4-N5*$N$3","v":7.9499999999999975},{"$f":"O4-O5*O3","v":6},{"$f":"P4-P5*P3","v":6.684444444444445},{"$f":"Q4-Q5*Q3","v":6.76},{"$f":"R4-R5*R3","v":6.946666666666665},{"$f":"S4-S5*$S$3","v":7.1899999999999995},null,null,{"$f":"V4-V5*V3","v":7.189999999999998}]
[{"$nulls":3},{"$f":"D5","v":4.15},5.1,5.58,7,7.6,7.88,{"$f":"I7/I5*J5","v":8.57},{"$f":"J7/J5*K5","v":9.260000000000002},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.15},5.1,5.58,7,7.6,7.88,{"$f":"T4","v":8.018},{"$f":"U4","v":8.225},{"$f":"V5*V3+V6","v":8.57},{"$f":"W4","v":9.260000000000002}]
[null,"Q",null,3.95,4.89,5.58,7.13,7.8,7.93,8.41,{"$f":"J9+(J9-I9)","v":8.89},null,"COP",{"$f":"D6","v":2.25},2.54,2.7,3.5,4.8,5.21,{"$f":"T3*S10+S11","v":5.646},{"$f":"U3*S10+S11","v":6.3},{"$f":"J6","v":7.39},{"$f":"K6","v":7.65}]
[null,"COP",null,1.94,2.18,2.53,3.05,3.75,3.98,5.5,5.46,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05800000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.020000000000000018},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R9-Q9)/(R3-Q3)","v":0.25999999999999995},{"$f":"(S9-R9)/(S3-R3)","v":0.13666666666666671},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.21799999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.026000000000000068}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.41},{"$f":"O9-O10*O3","v":2.8400000000000003},{"$f":"P9-P10*P3","v":3.322222222222222},{"$f":"Q9-Q10*Q3","v":2.98},{"$f":"R9-R10*R3","v":3.843333333333333},{"$f":"S9-S10*$S$3","v":3.0300000000000002},null,null,{"$f":"V9-V10*V3","v":6.869999999999998}]
[null,"Q",null,3.17,4.75,5.45,7,7.55,7.85,8.34,{"$f":"J12+(J12-I12)","v":8.83},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8239999999999998,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.064,"d":"2.06"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.29},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.81},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.51},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6799999999999997,"d":"3.68"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.996,"d":"5.00"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":4.92},null,"COP=",{"$f":"N10*N3+N11","v":2.25},{"$f":"O10*O3+O11","v":2.54},2.7,3.5,4.8,5.21,{"$f":"T9","v":5.646},{"$f":"U9","v":6.3},7.39,{"$f":"W9","v":7.65}]
[{"$nulls":3},{"$f":"D12","v":3.17},{"$f":"E12","v":4.75},5.45,{"v":7,"d":"7.00"},7.55,7.85,8.34,8.83,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.65,1.89,1.93,2.45,3.15,3.23,4.24,4.11,null,"Q",{"$f":"D9*Dane!$E$26","v":3.95},{"$f":"E9*Dane!$E$26","v":4.89},{"$f":"F9*Dane!$E$26","v":5.58},{"$f":"G9*Dane!$E$26","v":7.13},{"$f":"H9*Dane!$E$26","v":7.8},{"$f":"I9*Dane!$E$26","v":7.93},{"$f":"S16*T14+S17","v":8.026},{"$f":"$S$16*U14+$S$17","v":8.17},{"$f":"J9*Dane!$E$26","v":8.41},{"$f":"K9*Dane!$E$26","v":8.89}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1879999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.08625000000000005},{"$f":"(Q15-P15)/(Q3-P3)","v":0.1722222222222222},{"$f":"(R15-Q15)/(R3-Q3)","v":0.13399999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.0433333333333333},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.04800000000000004},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.04800000000000004}]
[null,"Napełnienie",{"$nulls":3},0.76,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.709999999999998},{"$f":"O15-O16*O3","v":6.18375},{"$f":"P15-P16*P3","v":6.785555555555556},{"$f":"Q15-Q16*Q3","v":6.862},{"$f":"R15-R16*R3","v":7.496666666666667},{"$f":"S15-S16*$S$3","v":7.449999999999999},null,null,{"$f":"V15-V16*V14","v":7.449999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},65,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.95},{"$f":"O16*O14+O17","v":4.889999999999999},5.58,7.13,7.8,7.93,{"$f":"T15","v":8.026},{"$f":"U15","v":8.17},8.41,{"$f":"W15","v":8.89}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},68,{"$nulls":6},"COP",{"$f":"D10","v":1.94},2.18,2.53,3.05,3.75,3.98,{"$f":"T14*S21+S22","v":4.284},{"$f":"U14*S21+S22","v":4.74},{"$f":"J10","v":5.5},{"$f":"K10","v":5.46}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04800000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.043749999999999956},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05777777777777778},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14000000000000004},{"$f":"(S20-R20)/(S14-R14)","v":0.07666666666666666},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.152},null,null,{"$f":"(W20-V20)/(W14-V14)","v":-4.0000000000000036E-3}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.900000000000001},{"$f":"O20-O21*O14","v":2.8362499999999997},{"$f":"P20-P21*P14","v":2.9344444444444444},{"$f":"Q20-Q21*Q14","v":2.7699999999999996},{"$f":"R20-R21*R14","v":3.2133333333333334},{"$f":"S20-S21*$S$3","v":2.46},null,null,{"$f":"V20-V21*V14","v":5.58}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,5 | 4,8"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.94},{"$f":"O21*O14+O22","v":2.1800000000000006},2.53,3.05,3.75,3.98,{"$f":"T20","v":4.284},{"$f":"U20","v":4.74},5.5,{"$f":"W20","v":5.46}]
[null,{"$f":"ROUND((2400+300)*4.65/0.65,0)","v":19315},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+4","v":8.15},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.17},{"$f":"E14*Dane!$E$26","v":4.75},{"$f":"F14*Dane!$E$26","v":5.45},{"$f":"G14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"H14*Dane!$E$26","v":7.55},{"$f":"I14*Dane!$E$26","v":7.85},{"$f":"S27*T25+S28","v":7.9479999999999995},{"$f":"S27*U25+S28","v":8.094999999999999},{"$f":"J14*Dane!$E$26","v":8.34},{"$f":"K14*Dane!$E$26","v":8.83}]
[null,{"$f":"D14+4","v":7.17},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.316},{"$f":"(P26-O26)/(P3-O3)","v":0.08750000000000002},{"$f":"(Q26-P26)/(Q3-P3)","v":0.1722222222222222},{"$f":"(R26-Q26)/(R3-Q3)","v":0.10999999999999996},{"$f":"(S26-R26)/(S3-R3)","v":0.09999999999999994},{"$f":"(V26-S26)/(V3-S3)","v":0.04900000000000002},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.04900000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.15},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":9.49},6.0625,6.655555555555555,6.78,6.8500000000000005,7.359999999999999,null,null,{"$f":"V26-V27*V25","v":7.359999999999999}]
[null,{"$f":"D9+4","v":7.95},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.17},{"$f":"O27*O25+O28","v":4.75},5.449999999999999,7,7.55,7.85,{"$f":"T26","v":7.9479999999999995},{"$f":"U26","v":8.094999999999999},8.34,{"$f":"W26","v":8.83}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8239999999999998,"d":"1.82"}},{"v":2.064,"d":"2.06"},2.29,2.81,3.51,{"v":3.6799999999999997,"d":"3.68"},{"$f":"T25*S32+S33","v":3.9432},{"$f":"U25*S32+S33","v":4.338},{"$f":"J13","v":4.996},{"$f":"K13","v":4.92}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04800000000000004},{"$f":"(P31-O31)/(P25-O25)","v":0.028249999999999997},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05777777777777778},{"$f":"(R31-Q31)/(R25-Q25)","v":0.13999999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.05666666666666664},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13160000000000008},null,null,{"$f":"(W31-V31)/(W25-V25)","v":-0.007600000000000051}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.7840000000000007},{"$f":"O31-O32*O25","v":2.48775},{"$f":"P31-P32*P25","v":2.6944444444444446},{"$f":"Q31-Q32*Q25","v":2.5300000000000002},{"$f":"R31-R32*R25","v":3.1133333333333333},{"$f":"S31-S32*$S$3","v":2.363999999999999},null,null,{"$f":"V31-V32*V25","v":5.1480000000000015}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8239999999999998},{"$f":"O32*O25+O33","v":2.064},2.29,2.81,3.51,3.6799999999999997,{"$f":"T31","v":3.9432},{"$f":"U31","v":4.338},4.996,{"$f":"W31","v":4.92}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-8.31325301204819},-5.263157894736842,-5.706821480406387,-6.55072463768116,-7.685863874345544,-9.149659863945576,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-9.149659863945576},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-9.149659863945576},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-9.149659863945566},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-9.149659863945566}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-5.706821480406387},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-5.706821480406387},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-5.7}]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH008HP-C--C--"}]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.128965517241379},{"$f":"E66*Dane!$E$26","v":2.94},{"$f":"F66*Dane!$E$26","v":4.0600000000000005},{"$f":"G66*Dane!$E$26","v":6.365},{"$f":"H66*Dane!$E$26","v":6.98},{"$f":"I66*Dane!$E$26","v":7.050000000000001},{"$f":"I57*J52+I58","v":7.252000000000001},{"$f":"I57*K52+I58","v":7.555000000000001},{"$f":"L66*Dane!$E$26","v":8.06},{"$f":"M66*Dane!$E$26","v":9.07}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4800666666666666},1.49,{"$f":"(1.33+1.67)/2","v":1.5},{"$f":"(1.69+2.07)/2","v":1.88},{"$f":"(1.92+2.46)/2","v":2.19},{"$f":"(2.57+2.06)/2","v":2.315},null,null,{"$f":"(2.46+3.25)/2","v":2.855},{"$f":"L55+(L55-I55)","v":3.395}]
[null,"Q",null,{"$f":"D54","v":2.128965517241379},2.94,4.0600000000000005,6.365,6.98,7.050000000000001,null,null,{"$f":"L54","v":8.06},{"$f":"M54","v":9.07}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.16220689655172418},{"$f":"(F54-E54)/(F52-E52)","v":0.14000000000000007},{"$f":"(G54-F54)/(G52-F52)","v":0.25611111111111107},{"$f":"(H54-G54)/(H52-G52)","v":0.12300000000000004},{"$f":"(I54-H54)/(I52-H52)","v":0.023333333333333428},{"$f":"(L54-I54)/(L52-I52)","v":0.10099999999999998}]
[null,"b=",null,{"$f":"D54-D57*D52","v":5.373103448275863},5.040000000000001,5.852777777777778,6.119,6.816666666666666,6.040000000000001]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.1289655172413795},2.94,4.0600000000000005,6.365,6.98,7.050000000000001]
[null,"COP",null,{"$f":"D55","v":1.4800666666666666},1.49,1.5,1.88,2.19,2.315,null,null,{"$f":"L55","v":2.855},{"$f":"M55","v":3.395}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":1.98666666666667E-3},{"$f":"(F61-E61)/(F52-E52)","v":1.2500000000000011E-3},{"$f":"(G61-F61)/(G52-F52)","v":0.04222222222222221},{"$f":"(H61-G61)/(H52-G52)","v":0.06200000000000001},{"$f":"(I61-H61)/(I52-H52)","v":0.041666666666666664},{"$f":"(L61-I61)/(L52-I52)","v":0.054000000000000006}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.5198},1.50875,1.7955555555555556,1.7559999999999998,1.8983333333333334,1.775]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.4800666666666666},1.49,1.5,1.88,2.19,2.315]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]
[]
[]
[]
[]
[]
[null,{"$error":"#VALUE!"},{"$f":"_FV(B73,\"Area\")","v":1229.62},{"$f":"_FV(B73,\"Admin Division 1 (State/province/other)\",TRUE)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"}]

{"sheet":"Bilans-AWH-P008","index":12,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":8990.276551365636},null,null,"COP",{"$f":"K13","v":3.25543160131328},{"$f":"L13","v":2.8814091673899083},{"$f":"M13","v":2.991069139263911},{"$f":"N13","v":2.6269401708680253},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9846996265737856},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.982655876370556},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.98405267080933},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.984291282966426},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.25543160131328},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.015300373426214375},{"$f":"1-L3","v":0.01734412362944404},{"$f":"1-M3","v":0.01594732919066999},{"$f":"1-N3","v":0.015708717033574016}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9846996265737856},null,null,"COP-Inst",{"$f":"K14","v":3.270969713660749},{"$f":"L14","v":2.899059419168287},{"$f":"M14","v":3.0072749071701694},{"$f":"N14","v":2.6428995898991796}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.015300373426214375},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.270969713660749},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R7*Bilans!F7+S7","v":7.042999999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5635915093000143,"d":"56.36%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":3.073624999999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC7*Bilans!F7+AD7","v":3.5931666666666664},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.5253710691823903},{"$f":"AF7*Z7","v":307.288969245283},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":31.8953232988543},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ7*Bilans!F7+AK7","v":7.178016666666666},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5529904964463258,"d":"55.30%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":3.208641666666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU7*Bilans!F7+AV7","v":3.1001666666666665},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.041672955974843},{"$f":"AX7*AR7","v":265.12742320754717},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":36.96743589054351},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB7*Bilans!F7+BC7","v":7.042999999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5635915093000143,"d":"56.36%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":3.073624999999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W7<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W7<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W7<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W7<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W7<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM7*Bilans!F7+BN7","v":3.1896296296296294},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.1294479385045424},{"$f":"BP7*BJ7","v":272.7783295597484},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":35.93057057013469},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F7<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F7<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F7<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F7<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.8601666666666667},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY7","v":3.2096031699784393},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC7*Bilans!F7+CD7","v":7.039416666666667},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.56387839901507,"d":"56.39%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":3.0700416666666666},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN7*Bilans!F7+CO7","v":2.8601666666666667},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8062012578616358},{"$f":"CQ7*CK7","v":244.60253264150947},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":40.06941757473339}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R8*Bilans!F8+S8","v":6.563481481481482},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.7118935298565576,"d":"71.19%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":1.8909814814814814},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.2540740740740737},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.824290705800139},{"$f":"AF8*Z8","v":293.83920503144645},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":47.52046229673691},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":6.653518518518519},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.7022600128030282,"d":"70.23%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":1.9810185185185185},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU8*Bilans!F8+AV8","v":2.890148148148148},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5084304682040526},{"$f":"AX8*AR8","v":260.9771059119496},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":53.504213770808946},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB8*Bilans!F8+BC8","v":6.563481481481482},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.7118935298565576,"d":"71.19%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":1.8909814814814814},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W8<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W8<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W8<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W8<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W8<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.2540740740740737},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.824290705800139},{"$f":"BP8*BJ8","v":293.83920503144645},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":47.52046229673691},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F8<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F8<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F8<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F8<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F8*BT8+BU8","v":2.650148148148148},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY8","v":3.4639572909970098},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC8*Bilans!F8+CD8","v":6.523518518518518},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.7162545774547933,"d":"71.63%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":1.8510185185185177},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN8*Bilans!F8+CO8","v":2.650148148148148},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.3001285814116},{"$f":"CQ8*CK8","v":239.30537761006286},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":58.34960753265092}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17168.19424992905},null,{"$f":"F9/F11","v":5365.689150703144},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R9*Bilans!F9+S9","v":6.438574074074075},{"v":0.7533694486069206,"d":"75.34%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.850625},null,1.587949074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.1837037037037037},2.7632145352900066,299.2975823899371,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":50.566594889938706},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":6.517175925925926},{"v":0.7442832685709414,"d":"74.43%"},4.850625,null,1.6665509259259261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU9*Bilans!F9+AV9","v":2.8444074074074073},2.4687309573724665,267.4005936477987,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":56.59845176029806},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB9*Bilans!F9+BC9","v":6.438574074074075},{"v":0.7533694486069206,"d":"75.34%"},4.850625,null,1.587949074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W9<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W9<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W9<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W9<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W9<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.1837037037037037},2.7632145352900066,299.2975823899371,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":50.566594889938706},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F9<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F9<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F9<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F9<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F9*BT9+BU9","v":2.6044074074074075},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY9","v":3.5247941523628037},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC9*Bilans!F9+CD9","v":6.387175925925925},{"v":0.7594318766625835,"d":"75.94%"},4.850625,null,1.5365509259259253,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN9*Bilans!F9+CO9","v":2.6044074074074075},2.2604290705800136,244.83837477987416,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":61.8140829184023}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":296.49295007095407},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R10*Bilans!F10+S10","v":5.639824074074075},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":5.9896875},null,-0.3498634259259248,0.05841096483346165,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":127.72890659292885},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":7.923593407071157},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC10*Bilans!F10+AD10","v":2.7337037037037035},2.0115932914046124,256.93861162078207,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":92.13177502992207},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":5.645300925925927},{"v":1,"d":"100.00%"},5.9896875,null,-0.3443865740740728,0.057496584600460844,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":127.85294455748598},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":7.799555442514015},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU10*Bilans!F10+AV10","v":2.5519074074074073},1.8778186582809224,240.0846448062035,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":97.89221771670054},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB10*Bilans!F10+BC10","v":5.639824074074075},{"v":1,"d":"100.00%"},5.9896875,null,-0.3498634259259248,0.05841096483346165,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":127.72890659292885},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":7.923593407071157},null,{"$f":"IF(Bilans!W10<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W10<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W10<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W10<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W10<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W10<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM10*Bilans!F10+BN10","v":2.7337037037037035},2.0115932914046124,256.93861162078207,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":92.13177502992207},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F10<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F10<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F10<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F10<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F10*BT10+BU10","v":2.3119074074074075},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY10","v":3.9707472585567474},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC10*Bilans!F10+CD10","v":5.515300925925926},{"v":1,"d":"100.00%"},5.9896875,null,-0.4743865740740736,0.07920055496619374,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.5732994450338},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":7.923593407071157},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN10*Bilans!F10+CO10","v":2.3119074074074075},1.701214884696017,230.63931498324175,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":113.02417832166596}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.199625205213249},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R11*Bilans!F11+S11","v":5.748296296296297},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":5.835},null,-0.08670370370370328,0.01485924656447357,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":129.97947100828335},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":1.9605289917166429},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC11*Bilans!F11+AD11","v":2.7948148148148144},2.0565618448637317,267.31082069120714,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":84.06006967278283},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":5.763703703703704},{"v":1,"d":"100.00%"},5.835,null,-0.07129629629629619,0.012218731156177581,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":130.32786061125393},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":1.61213938874607},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU11*Bilans!F11+AV11","v":2.5916296296296295},1.9070482180293502,248.54151433826934,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":90.23838521709779},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB11*Bilans!F11+BC11","v":5.748296296296297},{"v":1,"d":"100.00%"},5.835,null,-0.08670370370370328,0.01485924656447357,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":129.97947100828335},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":1.9605289917166429},null,{"$f":"IF(Bilans!W11<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W11<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W11<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W11<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W11<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W11<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM11*Bilans!F11+BN11","v":2.7948148148148144},2.0565618448637317,267.31082069120714,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":84.06006967278283},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F11<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F11<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F11<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F11<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F11*BT11+BU11","v":2.3516296296296297},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY11","v":3.9036759378838943},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC11*Bilans!F11+CD11","v":5.633703703703703},{"v":1,"d":"100.00%"},5.835,null,-0.20129629629629697,0.034498079913675574,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.90550192008632},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":1.9605289917166429},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN11*Bilans!F11+CO11","v":2.3516296296296297},1.7304444444444447,228.25514298926942,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":100.8611022588369}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R12*Bilans!F12+S12","v":5.599064814814815},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":6.047812500000001},null,-0.44874768518518593,0.0741999996172477,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":126.87857555245526},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":10.168924447544756},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC12*Bilans!F12+AD12","v":2.7107407407407402},1.9946960167714882,253.08418926812283,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":95.17220105372559},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":5.6008101851851855},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.44700231481481545,0.07391140429945793,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":126.91812681927006},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":10.129373180729962},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU12*Bilans!F12+AV12","v":2.5369814814814813},1.866835429769392,236.93525582617823,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":100.76845362230472},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB12*Bilans!F12+BC12","v":5.599064814814815},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.44874768518518593,0.0741999996172477,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":126.87857555245526},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":10.168924447544756},null,{"$f":"IF(Bilans!W12<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W12<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W12<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W12<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W12<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W12<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM12*Bilans!F12+BN12","v":2.7107407407407402},1.9946960167714882,253.08418926812283,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":95.17220105372559},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F12<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F12<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F12<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F12<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F12*BT12+BU12","v":2.2969814814814815},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY12","v":3.996549416706306},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC12*Bilans!F12+CD12","v":5.470810185185185},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.5770023148148162,0.09540677969345382,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":136.95209322030655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":10.168924447544756},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN12*Bilans!F12+CO12","v":2.2969814814814815},1.6902316561844866,231.48076334169093,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":117.64098167272252}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17127.192269584502},null,{"$f":"F13/F15","v":6185.390822553694},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.25543160131328},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.8814091673899083},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.991069139263911},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.6269401708680253},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R13*Bilans!F13+S13","v":5.652314814814815},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":5.971875},null,-0.3195601851851846,0.05351086303467246,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":127.98899354613641},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":7.236006453863583},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC13*Bilans!F13+AD13","v":2.7407407407407405},2.0167714884696015,258.1245530217678,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":91.20083855286877},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":5.658935185185186},{"v":1,"d":"100.00%"},5.971875,null,-0.3129398148148139,0.05240227144989035,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":128.13890284318856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":7.086097156811422},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU13*Bilans!F13+AV13","v":2.5564814814814816},1.881184486373166,241.0529161294847,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":97.01080158893755},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB13*Bilans!F13+BC13","v":5.652314814814815},{"v":1,"d":"100.00%"},5.971875,null,-0.3195601851851846,0.05351086303467246,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":127.98899354613641},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":7.236006453863583},null,{"$f":"IF(Bilans!W13<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W13<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W13<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W13<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W13<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W13<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM13*Bilans!F13+BN13","v":2.7407407407407405},2.0167714884696015,258.1245530217678,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":91.20083855286877},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F13<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F13<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F13<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F13<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F13*BT13+BU13","v":2.316481481481482},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY13","v":3.9629067071708364},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC13*Bilans!F13+CD13","v":5.528935185185185},{"v":1,"d":"100.00%"},5.971875,null,-0.4429398148148147,0.07417097893288367,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.15082902106712},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":7.236006453863583},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN13*Bilans!F13+CO13","v":2.316481481481482},1.7045807127882604,230.3754964666549,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":111.6144800829672}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":337.4949304154998},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.270969713660749},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.899059419168287},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0072749071701694},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.6428995898991796},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R14*Bilans!F14+S14","v":6.107240740740742},{"v":0.871608837111989,"d":"87.16%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":5.323125},null,0.7841157407407415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC14*Bilans!F14+AD14","v":2.997037037037037},2.205366876310273,263.8831735849057,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":69.99059959504163},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":6.15550925925926},{"v":0.8647741032950007,"d":"86.48%"},5.323125,null,0.8323842592592596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU14*Bilans!F14+AV14","v":2.723074074074074},2.0037714884696016,239.76127745283017,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":77.03221195042053},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB14*Bilans!F14+BC14","v":6.107240740740742},{"v":0.871608837111989,"d":"87.16%"},5.323125,null,0.7841157407407415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W14<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W14<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W14<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W14<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W14<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM14*Bilans!F14+BN14","v":2.997037037037037},2.205366876310273,263.8831735849057,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":69.99059959504163},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F14<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F14<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F14<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F14<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F14*BT14+BU14","v":2.483074074074074},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY14","v":3.6970302641588235},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC14*Bilans!F14+CD14","v":6.025509259259259},{"v":0.8834315525812326,"d":"88.34%"},5.323125,null,0.7023842592592588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN14*Bilans!F14+CO14","v":2.483074074074074},1.8271677148846963,218.62975292452833,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":84.47771309802317}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.768974954199157},{"$nulls":4},{"$f":"F11","v":3.199625205213249},{"$f":"F15","v":2.768974954199157},{"$f":"F28","v":2.895355119023125},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R15*Bilans!F15+S15","v":5.737120370370371},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":5.8509375},null,-0.11381712962962887,0.019452802158564996,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":129.74845658637327},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":2.5740434136267165},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC15*Bilans!F15+AD15","v":2.7885185185185186},2.0519287211740043,266.2345845975777,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":84.89036161724977},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":5.75150462962963},{"v":1,"d":"100.00%"},5.8509375,null,-0.09943287037036974,0.016994348404912846,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":130.07376533319092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":2.2487346668090797},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU15*Bilans!F15+AV15","v":2.5875370370370367},1.9040366876310273,247.6652212927044,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":91.0268783006754},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB15*Bilans!F15+BC15","v":5.737120370370371},{"v":1,"d":"100.00%"},5.8509375,null,-0.11381712962962887,0.019452802158564996,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":129.74845658637327},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":2.5740434136267165},null,{"$f":"IF(Bilans!W15<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W15<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W15<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W15<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W15<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W15<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM15*Bilans!F15+BN15","v":2.7885185185185186},2.0519287211740043,266.2345845975777,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":84.89036161724977},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F15<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F15<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F15<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F15<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F15*BT15+BU15","v":2.3475370370370374},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY15","v":3.9104814344427177},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC15*Bilans!F15+CD15","v":5.621504629629629},{"v":1,"d":"100.00%"},5.8509375,null,-0.22943287037037052,0.039213009944196214,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.28328699005579},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":2.5740434136267165},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN15*Bilans!F15+CO15","v":2.3475370370370374},1.727432914046122,228.5105039248315,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":102.10608320541759}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.625784775452564},{"$f":"F19","v":3.625784775452564},{"$f":"F19","v":3.625784775452564},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R16*Bilans!F16+S16","v":6.618703703703704},{"v":0.6940558462270221,"d":"69.41%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.59375},null,2.024953703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.2851851851851848},2.851292802236198,291.25955974842765,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":46.215351820989184},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":6.713796296296296},{"v":0.684225406501262,"d":"68.42%"},4.59375,null,2.1200462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU16*Bilans!F16+AV16","v":2.9103703703703703},2.525981830887491,258.02904402515725,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":52.16723983865792},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB16*Bilans!F16+BC16","v":6.618703703703704},{"v":0.6940558462270221,"d":"69.41%"},4.59375,null,2.024953703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W16<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W16<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W16<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W16<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W16<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.2851851851851848},2.851292802236198,291.25955974842765,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":46.215351820989184},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F16<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F16<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F16<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F16<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F16*BT16+BU16","v":2.6703703703703705},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY16","v":3.4377253814147015},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC16*Bilans!F16+CD16","v":6.5837962962962955},{"v":0.6977357429154069,"d":"69.77%"},4.59375,null,1.9900462962962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN16*Bilans!F16+CO16","v":2.6703703703703705},2.317679944095038,236.75100628930815,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":56.85577956340832}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":713.494292794352},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R17*Bilans!F17+S17","v":6.533240740740741},{"v":0.721789566178659,"d":"72.18%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.715625},null,1.8176157407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.237037037037037},2.809503843466107,295.20861635220115,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":48.24579625161677},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":6.62050925925926},{"v":0.7122752669524416,"d":"71.23%"},4.715625,null,1.9048842592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU17*Bilans!F17+AV17","v":2.879074074074074},2.498819007686932,262.5634072327044,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":54.244324852271234},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB17*Bilans!F17+BC17","v":6.533240740740741},{"v":0.721789566178659,"d":"72.18%"},4.715625,null,1.8176157407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W17<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W17<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W17<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W17<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W17<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.237037037037037},2.809503843466107,295.20861635220115,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":48.24579625161677},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F17<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F17<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F17<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F17<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F17*BT17+BU17","v":2.6390740740740743},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY17","v":3.4784927373517647},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC17*Bilans!F17+CD17","v":6.490509259259259},{"v":0.7265416027675738,"d":"72.65%"},4.715625,null,1.7748842592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN17*Bilans!F17+CO17","v":2.6390740740740743},2.2905171208944792,240.67608647798738,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":59.17735727164837}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8990.276551365636},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R18*Bilans!F18+S18","v":6.504972222222222},{"v":0.7311234141404652,"d":"73.11%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.7559375},null,1.7490347222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.221111111111111},2.795681341719077,296.46103867924523,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":48.93076437527184},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":6.589652777777778},{"v":0.7217280880167771,"d":"72.17%"},4.7559375,null,1.8337152777777783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU18*Bilans!F18+AV18","v":2.868722222222222},2.489834381551362,264.0282624056603,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":54.94133505971031},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB18*Bilans!F18+BC18","v":6.504972222222222},{"v":0.7311234141404652,"d":"73.11%"},4.7559375,null,1.7490347222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W18<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W18<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W18<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W18<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W18<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.221111111111111},2.795681341719077,296.46103867924523,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":48.93076437527184},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F18<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F18<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F18<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F18<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F18*BT18+BU18","v":2.6287222222222226},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY18","v":3.492190967305619},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC18*Bilans!F18+CD18","v":6.4596527777777775},{"v":0.736252808565992,"d":"73.63%"},4.7559375,null,1.7037152777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN18*Bilans!F18+CO18","v":2.6287222222222226},2.28153249475891,241.9394095754717,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":59.957430066958175}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.625784775452564},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9639.460203702842},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R19*Bilans!F19+S19","v":6.430027777777778},{"v":0.75626617303364,"d":"75.63%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.8628125},null,1.5672152777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.178888888888889},2.7590356394129976,299.6519632075471,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":50.77994390453323},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":6.507847222222223},{"v":0.7472229039727679,"d":"74.72%"},4.8628125,null,1.6450347222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU19*Bilans!F19+AV19","v":2.8412777777777776},2.4660146750524103,267.82768882075464,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":56.81380423943437},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB19*Bilans!F19+BC19","v":6.430027777777778},{"v":0.75626617303364,"d":"75.63%"},4.8628125,null,1.5672152777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W19<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W19<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W19<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W19<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W19<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.178888888888889},2.7590356394129976,299.6519632075471,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":50.77994390453323},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F19<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F19<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F19<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F19<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F19*BT19+BU19","v":2.601277777777778},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY19","v":3.5290348760224677},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC19*Bilans!F19+CD19","v":6.377847222222222},{"v":0.7624535882666784,"d":"76.25%"},4.8628125,null,1.5150347222222216,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN19*Bilans!F19+CO19","v":2.601277777777778},2.257712788259958,245.20454165094336,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":62.05557931395663}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10078.777626941304},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R20*Bilans!F20+S20","v":5.946175925925926},{"v":0.9338459825564827,"d":"93.38%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":5.5528125},null,0.39336342592592644,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC20*Bilans!F20+AD20","v":2.906296296296296},2.1385953878406707,267.68263820754714,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":75.50099280959897},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":5.979699074074074},{"v":0.9286106928148093,"d":"92.86%"},5.5528125,null,0.42688657407407415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU20*Bilans!F20+AV20","v":2.6640925925925925},1.9603700209643606,245.37461459905663,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":82.36510111523249},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB20*Bilans!F20+BC20","v":5.946175925925926},{"v":0.9338459825564827,"d":"93.38%"},5.5528125,null,0.39336342592592644,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W20<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W20<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W20<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W20<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W20<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM20*Bilans!F20+BN20","v":2.906296296296296},2.1385953878406707,267.68263820754714,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":75.50099280959897},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F20<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F20<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F20<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F20<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F20*BT20+BU20","v":2.4240925925925927},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY20","v":3.7869840566535014},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC20*Bilans!F20+CD20","v":5.849699074074073},{"v":0.9492475475550738,"d":"94.92%"},5.5528125,null,0.2968865740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN20*Bilans!F20+CO20","v":2.4240925925925927},1.783766247379455,223.26956176886796,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":90.51975012825311}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R21*Bilans!F21+S21","v":5.5409999999999995},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":6.22125},null,-0.6802500000000009,0.10934297769740822,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":125.76967811934901},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":15.44032188065102},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC21*Bilans!F21+AD21","v":2.6870000000000003},1.97722641509434,248.67512979548948,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":101.97380991671467},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ21*Bilans!F21+AK21","v":5.3931249999999995},{"v":1,"d":"100.00%"},6.22125,null,-0.8281250000000009,0.1331123166566206,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":122.41320976491863},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":18.7967902350814},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU21*Bilans!F21+AV21","v":2.2716375},1.671582311320755,204.62375611503512,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":118.71705755597677},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB21*Bilans!F21+BC21","v":5.5239375},{"v":1,"d":"100.00%"},6.22125,null,-0.6973125000000007,0.11208559373116345,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":125.38239330922244},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":15.827606690777595},null,{"$f":"IF(Bilans!W21<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W21<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W21<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W21<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W21<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W21<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM21*Bilans!F21+BN21","v":2.15625},1.5866745283018868,198.94104976127215,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":122.35615420585196},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F21<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F21<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F21<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F21<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F21*BT21+BU21","v":2.2716375},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY21","v":4.796852765901249},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC21*Bilans!F21+CD21","v":3.9690000000000003},{"v":1,"d":"100.00%"},6.22125,null,-2.25225,0.3620253164556962,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":140.84797468354435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":15.827606690777595},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN21*Bilans!F21+CO21","v":1.4991875000000001},1.10317570754717,155.38006412810492,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":185.1183816008579}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R22*Bilans!F22+S22","v":6.7745092592592595},{"v":0.6452958188853367,"d":"64.53%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.3715625},null,2.40294675925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.3729629629629625},2.927477288609363,283.431032389937,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":42.662867270040735},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":6.883865740740741},{"v":0.6350447066577443,"d":"63.50%"},4.3715625,null,2.5123032407407413,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU22*Bilans!F22+AV22","v":2.9674259259259257},2.5755017470300485,249.35364039308172,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":48.4932984976705},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB22*Bilans!F22+BC22","v":6.7745092592592595},{"v":0.6452958188853367,"d":"64.53%"},4.3715625,null,2.40294675925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W22<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W22<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W22<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W22<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W22<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.3729629629629625},2.927477288609363,283.431032389937,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":42.662867270040735},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F22<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F22<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F22<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F22<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F22*BT22+BU22","v":2.727425925925926},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY22","v":3.3658109328426615},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC22*Bilans!F22+CD22","v":6.75386574074074},{"v":0.6472681968831293,"d":"64.73%"},4.3715625,null,2.3823032407407405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN22*Bilans!F22+CO22","v":2.727425925925926},2.3671998602375957,229.1863724685534,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":52.76046906637801}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R23*Bilans!F23+S23","v":6.286712962962963},{"v":0.8060154058014772,"d":"80.60%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":5.0671875},null,1.219525462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.098148148148148},2.2797693920335433,258.78232311320755,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":64.2306741689273},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":6.351412037037037},{"v":0.7978048771598617,"d":"79.78%"},5.0671875,null,1.284224537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU23*Bilans!F23+AV23","v":2.7887962962962964},2.420464709993012,274.7530003930817,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":60.49711214356963},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB23*Bilans!F23+BC23","v":6.286712962962963},{"v":0.8060154058014772,"d":"80.60%"},5.0671875,null,1.219525462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W23<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W23<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W23<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W23<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W23<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.098148148148148},2.2797693920335433,258.78232311320755,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":64.2306741689273},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F23<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F23<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F23<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F23<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F23*BT23+BU23","v":2.5487962962962967},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY23","v":3.6017001489446723},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC23*Bilans!F23+CD23","v":6.2214120370370365},{"v":0.8144754711364948,"d":"81.45%"},5.0671875,null,1.1542245370370363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN23*Bilans!F23+CO23","v":2.5487962962962967},1.8755293501048222,212.8960253537736,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":78.0745579864245}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R24*Bilans!F24+S24","v":5.57025},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":6.1115625},null,-0.5413125000000001,0.088571866850744,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":126.30343212149101},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":12.274067878508976},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC24*Bilans!F24+AD24","v":2.69675},1.9844009433962266,250.63664985606803,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":97.93965015254086},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ24*Bilans!F24+AK24","v":5.43578125},{"v":1,"d":"100.00%"},6.1115625,null,-0.67578125,0.11057421894973667,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":123.25440117349285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":15.323098826507131},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU24*Bilans!F24+AV24","v":2.2854093750000004},1.6817163325471702,207.27893951178405,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":114.3119799504586},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB24*Bilans!F24+BC24","v":5.565984374999999},{"v":1,"d":"100.00%"},6.1115625,null,-0.5455781250000005,0.08926982666053083,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":126.20671059595027},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":12.370789404049711},null,{"$f":"IF(Bilans!W24<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W24<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W24<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W24<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W24<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W24<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM24*Bilans!F24+BN24","v":2.1995833333333334},1.6185613207547171,204.27330019028963,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":116.54558344198367},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F24<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F24<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F24<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F24<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F24*BT24+BU24","v":2.2854093750000004},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY24","v":4.776082033990081},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC24*Bilans!F24+CD24","v":4.03725},{"v":1,"d":"100.00%"},6.1115625,null,-2.0743124999999996,0.33940788464488414,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.2380921153551},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":12.370789404049711},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN24*Bilans!F24+CO24","v":1.499796875},1.1036241155660378,152.56289214834524,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":177.5415388440759}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R25*Bilans!F25+S25","v":5.852824074074075},{"v":0.9714861454979787,"d":"97.15%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":5.6859375},null,0.16688657407407526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC25*Bilans!F25+AD25","v":2.8537037037037036},2.099895178197065,269.5477948113208,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":78.85518606798783},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":5.877800925925927},{"v":0.9673579577900211,"d":"96.74%"},5.6859375,null,0.1918634259259271,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU25*Bilans!F25+AV25","v":2.6299074074074076},1.935214884696017,248.40902063679252,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":85.5654978211944},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB25*Bilans!F25+BC25","v":5.852824074074075},{"v":0.9714861454979787,"d":"97.15%"},5.6859375,null,0.16688657407407526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W25<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W25<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W25<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W25<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W25<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM25*Bilans!F25+BN25","v":2.8537037037037036},2.099895178197065,269.5477948113208,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":78.85518606798783},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F25<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F25<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F25<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F25<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F25*BT25+BU25","v":2.3899074074074074},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY25","v":3.841152996784317},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC25*Bilans!F25+CD25","v":5.747800925925926},{"v":0.9892370270433539,"d":"98.92%"},5.6859375,null,0.06186342592592631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN25*Bilans!F25+CO25","v":2.3899074074074074},1.7586111111111111,225.73971875,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":94.1581819617754}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17155.214939886122},null,{"$f":"F26/F28","v":5925.081461397449},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R26*Bilans!F26+S26","v":5.5569999999999995},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":6.16125},null,-0.6042500000000004,0.09807263136538859,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":126.06238831405962},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":13.70761168594036},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC26*Bilans!F26+AD26","v":2.6923333333333335},1.9811509433962267,249.74861953518067,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":99.76666102905641},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ26*Bilans!F26+AK26","v":5.416458333333333},{"v":1,"d":"100.00%"},6.16125,null,-0.744791666666667,0.12088320822343956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":122.87415398660984},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":16.895846013390145},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU26*Bilans!F26+AV26","v":2.2791708333333336},1.6771257075471702,206.07540244405297,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":116.30713678628756},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB26*Bilans!F26+BC26","v":5.546937499999999},{"v":1,"d":"100.00%"},6.16125,null,-0.6143125000000005,0.09970582268208569,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":125.83411716372487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":13.935882836275116},null,{"$f":"IF(Bilans!W26<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W26<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W26<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W26<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W26<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W26<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM26*Bilans!F26+BN26","v":2.1799537037037036},1.6041168763102727,201.85263095793522,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":119.17067042496922},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F26<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F26<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F26<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F26<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F26*BT26+BU26","v":2.2791708333333336},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY26","v":4.785459898610789},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC26*Bilans!F26+CD26","v":4.006333333333334},{"v":1,"d":"100.00%"},6.16125,null,-2.154916666666666,0.34975316156083036,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.42024683843914},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":13.935882836275116},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN26*Bilans!F26+CO26","v":1.4995208333333334},1.103420990566038,153.83922687143203,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":180.97230160485944}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":309.4722601138739},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R27*Bilans!F27+S27","v":5.902787037037037},{"v":0.9511926255801952,"d":"95.12%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":5.6146875000000005},null,0.28809953703703695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC27*Bilans!F27+AD27","v":2.881851851851852},2.1206079664570234,268.5803004716982,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":77.04475677933426},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":5.932337962962963},{"v":0.9464544223633022,"d":"94.65%"},5.6146875000000005,null,0.3176504629629626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU27*Bilans!F27+AV27","v":2.648203703703704},1.9486781970649898,246.80496535377364,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":83.8423323286924},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB27*Bilans!F27+BC27","v":5.902787037037037},{"v":0.9511926255801952,"d":"95.12%"},5.6146875000000005,null,0.28809953703703695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W27<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W27<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W27<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W27<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W27<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM27*Bilans!F27+BN27","v":2.881851851851852},2.1206079664570234,268.5803004716982,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":77.04475677933426},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F27<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F27<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F27<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F27<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F27*BT27+BU27","v":2.408203703703704},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY27","v":3.811969886883569},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC27*Bilans!F27+CD27","v":5.802337962962962},{"v":0.9676595082601603,"d":"96.77%"},5.6146875000000005,null,0.18765046296296184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN27*Bilans!F27+CO27","v":2.408203703703704},1.7720744234800843,224.4376559198114,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":92.19800412171357}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.895355119023125},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R28*Bilans!F28+S28","v":6.499712962962963},{"v":0.7328689016181626,"d":"73.29%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.7634375},null,1.736275462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.2181481481481478},2.7931097134870715,296.69109654088044,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":49.058948289191235},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":6.583912037037037},{"v":0.7234965280829745,"d":"72.35%"},4.7634375,null,1.820474537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU28*Bilans!F28+AV28","v":2.8667962962962963},2.488162823200559,264.29887548742136,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":55.07156674889154},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB28*Bilans!F28+BC28","v":6.499712962962963},{"v":0.7328689016181626,"d":"73.29%"},4.7634375,null,1.736275462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W28<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W28<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W28<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W28<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W28<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.2181481481481478},2.7931097134870715,296.69109654088044,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":49.058948289191235},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F28<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F28<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F28<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F28<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F28*BT28+BU28","v":2.6267962962962965},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY28","v":3.494751387057886},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC28*Bilans!F28+CD28","v":6.453912037037036},{"v":0.7380697897126708,"d":"73.81%"},4.7634375,null,1.6904745370370362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN28*Bilans!F28+CO28","v":2.6267962962962965},2.2798609364081064,242.17252831761007,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":60.10323823341806}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R29*Bilans!F29+S29","v":7.5424999999999995},{"v":0.4020964534305602,"d":"40.21%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.0328125000000004},null,4.509687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC29*Bilans!F29+AD29","v":4.675416666666666},4.675416666666666,302.44101562500003,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.84800819891276},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ29*Bilans!F29+AK29","v":7.735791666666667},{"v":0.3920494023990219,"d":"39.20%"},3.0328125000000004,null,4.702979166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU29*Bilans!F29+AV29","v":3.6829166666666664},3.543938679245283,229.2485333136793,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.546365372713183},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB29*Bilans!F29+BC29","v":7.5424999999999995},{"v":0.4020964534305602,"d":"40.21%"},3.0328125000000004,null,4.509687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W29<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W29<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W29<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W29<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W29<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM29*Bilans!F29+BN29","v":3.5596296296296295},3.5596296296296295,230.2635416666667,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":23.442572312974722},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F29<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F29<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F29<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F29<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.4429166666666666},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY29","v":2.6663439428778895},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC29*Bilans!F29+CD29","v":7.4972916666666665},{"v":0.4045210770556035,"d":"40.45%"},3.0328125000000004,null,4.464479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN29*Bilans!F29+CO29","v":3.4429166666666666},3.4429166666666666,222.71367187500005,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":24.237262495461703}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17459.95452369959},null,{"$f":"F30/F32","v":7043.300292531708},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R30*Bilans!F30+S30","v":7.238499999999999},{"v":0.4977291565932168,"d":"49.77%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.6028124999999998},null,3.6356874999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC30*Bilans!F30+AD30","v":4.01675},4.01675,314.782655625,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":25.168127217277654},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ30*Bilans!F30+AK30","v":7.396325},{"v":0.48710846264868024,"d":"48.71%"},3.6028124999999998,null,3.7935125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU30*Bilans!F30+AV30","v":3.3282499999999997},3.3282499999999997,260.826631875,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.374543679110648},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB30*Bilans!F30+BC30","v":7.238499999999999},{"v":0.4977291565932168,"d":"49.77%"},3.6028124999999998,null,3.6356874999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W30<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W30<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W30<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W30<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W30<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM30*Bilans!F30+BN30","v":3.3344444444444443},3.3344444444444443,261.312075,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":30.31811646117961},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F30<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F30<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F30<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F30<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.0882500000000004},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY30","v":2.9725572735367924},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC30*Bilans!F30+CD30","v":7.218625},{"v":0.49909955150738533,"d":"49.91%"},3.6028124999999998,null,3.6158125000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN30*Bilans!F30+CO30","v":3.0882500000000004},3.0882500000000004,242.01843187500006,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":32.73506840443617}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":309.4722601138739},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R31*Bilans!F31+S31","v":7.111},{"v":0.5402721136267754,"d":"54.03%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.841875},null,3.269125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC31*Bilans!F31+AD31","v":3.7405},3.669924528301887,308.6590024528302,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":29.56340087195253},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ31*Bilans!F31+AK31","v":7.25395},{"v":0.5296252386630732,"d":"52.96%"},3.841875,null,3.4120749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU31*Bilans!F31+AV31","v":3.1795},3.1195094339622647,262.3663409433962,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":34.77965119092261},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB31*Bilans!F31+BC31","v":7.111},{"v":0.5402721136267754,"d":"54.03%"},3.841875,null,3.269125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W31<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W31<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W31<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W31<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W31<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM31*Bilans!F31+BN31","v":3.24},3.1788679245283027,267.3586867924529,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":34.13021634615383},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F31<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F31<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F31<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F31<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.9395000000000002},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY31","v":3.1229800986562344},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC31*Bilans!F31+CD31","v":7.10175},{"v":0.5409758158200444,"d":"54.10%"},3.841875,null,3.259875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN31*Bilans!F31+CO31","v":2.9395000000000002},2.884037735849057,242.5619937735849,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":37.61928932183651}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R37*Bilans!F37+S37","v":6.621990740740741},{"v":0.6930034606914391,"d":"69.30%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.5890625},null,2.032928240740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.2870370370370368},2.8529000698812013,291.10279088050305,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":46.13844571341091},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":6.717384259259259},{"v":0.6831621242560934,"d":"68.32%"},4.5890625,null,2.1283217592592596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU37*Bilans!F37+AV37","v":2.911574074074074},2.527026554856743,257.8514720911949,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":52.088243689810376},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB37*Bilans!F37+BC37","v":6.621990740740741},{"v":0.6930034606914391,"d":"69.30%"},4.5890625,null,2.032928240740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W37<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W37<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W37<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W37<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W37<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.2870370370370368},2.8529000698812013,291.10279088050305,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":46.13844571341091},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F37<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F37<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F37<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F37<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F37*BT37+BU37","v":2.671574074074074},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY37","v":3.436176480781895},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC37*Bilans!F37+CD37","v":6.587384259259259},{"v":0.6966441184222086,"d":"69.66%"},4.5890625,null,1.9983217592592588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN37*Bilans!F37+CO37","v":2.671574074074074},2.3187246680642906,236.59686831761005,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":56.76757435365774}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R44*Bilans!F44+S44","v":6.497740740740741},{"v":0.7335241878943679,"d":"73.35%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.76625},null,1.7314907407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.217037037037037},2.7921453529000697,296.7771295597484,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":49.10707813172622},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":6.581759259259259},{"v":0.7241604884430877,"d":"72.42%"},4.76625,null,1.815509259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU44*Bilans!F44+AV44","v":2.866074074074074},2.4875359888190074,264.4002002515723,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":55.120448755837636},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB44*Bilans!F44+BC44","v":6.497740740740741},{"v":0.7335241878943679,"d":"73.35%"},4.76625,null,1.7314907407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W44<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W44<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W44<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W44<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W44<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.217037037037037},2.7921453529000697,296.7771295597484,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":49.10707813172622},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F44<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F44<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F44<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F44<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F44*BT44+BU44","v":2.6260740740740744},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY44","v":3.4957125126932187},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC44*Bilans!F44+CD44","v":6.4517592592592585},{"v":0.7387519912742722,"d":"73.88%"},4.76625,null,1.6855092592592582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN44*Bilans!F44+CO44","v":2.6260740740740744},2.279234102026555,242.2597927044025,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":60.15797143351205}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R61*Bilans!F61+S61","v":6.331416666666668},{"v":0.7902556036695314,"d":"79.03%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":5.0034374999999995},null,1.327979166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.123333333333333},2.7108176100628927,303.56413301886784,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":53.28924545264721},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":6.4002083333333335},{"v":0.7817616614042511,"d":"78.18%"},5.0034374999999995,null,1.396770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU61*Bilans!F61+AV61","v":2.8051666666666666},2.4346729559748423,272.64076429245273,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":59.333400260389084},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB61*Bilans!F61+BC61","v":6.331416666666668},{"v":0.7902556036695314,"d":"79.03%"},5.0034374999999995,null,1.327979166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W61<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W61<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W61<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W61<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W61<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.123333333333333},2.7108176100628927,303.56413301886784,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":53.28924545264721},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F61<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F61<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F61<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F61<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F61*BT61+BU61","v":2.565166666666667},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY61","v":3.578714833344162},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC61*Bilans!F61+CD61","v":6.270208333333333},{"v":0.79796989733196,"d":"79.80%"},5.0034374999999995,null,1.2667708333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN61*Bilans!F61+CO61","v":2.565166666666667},2.22637106918239,249.31459825471694,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":64.88470273423485}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R71*Bilans!F71+S71","v":7.1865},{"v":0.5148977249008558,"d":"51.49%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.7003125},null,3.4861874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC71*Bilans!F71+AD71","v":3.9040833333333333},3.830421383647799,309.1437338207548,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":27.180475611498156},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ71*Bilans!F71+AK71","v":7.338258333333333},{"v":0.5042494188562,"d":"50.42%"},3.7003125,null,3.637945833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU71*Bilans!F71+AV71","v":3.267583333333333},3.205930817610063,258.7426614622642,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":32.475022364210986},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB71*Bilans!F71+BC71","v":7.1865},{"v":0.5148977249008558,"d":"51.49%"},3.7003125,null,3.4861874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W71<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W71<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W71<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W71<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W71<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM71*Bilans!F71+BN71","v":3.2959259259259257},3.2337386443046823,260.98696163522015,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":32.19576052732805},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F71<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F71<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F71<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F71<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F71*BT71+BU71","v":3.0275833333333333},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY71","v":3.032121328892681},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC71*Bilans!F71+CD71","v":7.170958333333333},{"v":0.5160136662347548,"d":"51.60%"},3.7003125,null,3.470645833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN71*Bilans!F71+CO71","v":3.0275833333333333},2.9704591194968555,239.7383293867925,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":35.049354598636896}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R77*Bilans!F77+S77","v":7.042},{"v":0.5639378017608634,"d":"56.39%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.97125},null,3.07075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC77*Bilans!F77+AD77","v":3.5909999999999997},3.523245283018868,307.26222113207547,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.93104395604395},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ77*Bilans!F77+AK77","v":7.1769},{"v":0.5533377920829328,"d":"55.33%"},3.97125,null,3.20565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU77*Bilans!F77+AV77","v":3.0989999999999998},3.0405283018867926,265.1644732075472,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":37.00044493260853},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB77*Bilans!F77+BC77","v":7.042},{"v":0.5639378017608634,"d":"56.39%"},3.97125,null,3.07075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W77<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W77<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W77<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W77<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W77<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM77*Bilans!F77+BN77","v":3.1888888888888887},3.128721174004193,272.85577358490565,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":35.95747071830608},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F77<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F77<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F77<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F77<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.859},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY77","v":3.210912906610703},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC77*Bilans!F77+CD77","v":7.0385},{"v":0.5642182283156922,"d":"56.42%"},3.97125,null,3.06725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN77*Bilans!F77+CO77","v":2.859},2.8050566037735853,244.62898641509437,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":40.10646339494712}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R94*Bilans!F94+S94","v":6.739666666666667},{"v":0.6560042534249961,"d":"65.60%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.42125},null,2.3184166666666677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.353333333333333},2.9104402515723264,285.2522490566037,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":43.44115978044775},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":6.845833333333333},{"v":0.645830797321972,"d":"64.58%"},4.42125,null,2.4245833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU94*Bilans!F94+AV94","v":2.9546666666666668},2.5644276729559747,251.33955622641506,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":49.30257980497567},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB94*Bilans!F94+BC94","v":6.739666666666667},{"v":0.6560042534249961,"d":"65.60%"},4.42125,null,2.3184166666666677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W94<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W94<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W94<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W94<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W94<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.353333333333333},2.9104402515723264,285.2522490566037,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":43.44115978044775},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F94<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F94<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F94<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F94<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F94*BT94+BU94","v":2.714666666666667},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY94","v":3.381630648330059},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC94*Bilans!F94+CD94","v":6.715833333333332},{"v":0.6583322992927163,"d":"65.83%"},4.42125,null,2.2945833333333328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN94*Bilans!F94+CO94","v":2.714666666666667},2.3561257861635223,230.9238883018868,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":53.66135405099512}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R104*Bilans!F104+S104","v":7.9239875},{"v":0.2658462674253335,"d":"26.58%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.1065625},null,5.817425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC104*Bilans!F104+AD104","v":5.348974999999999},5.147126886792452,218.53413979599054,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.640921858860814},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ104*Bilans!F104+AK104","v":7.9239875},{"v":0.2658462674253335,"d":"26.58%"},2.1065625,null,5.817425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU104*Bilans!F104+AV104","v":5.348974999999999},5.147126886792452,218.53413979599054,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.640921858860814},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB104*Bilans!F104+BC104","v":7.9239875},{"v":0.2658462674253335,"d":"26.58%"},2.1065625,null,5.817425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W104<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W104<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W104<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W104<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W104<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM104*Bilans!F104+BN104","v":3.9755555555555553},3.8255345911949683,162.42263490566037,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":14.31699902179989},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F104<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F104<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F104<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F104<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.7638949999999998},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY104","v":2.4389628297282475},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC104*Bilans!F104+CD104","v":7.9605999999999995},{"v":0.26462358364947364,"d":"26.46%"},2.1065625,null,5.8540375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN104*Bilans!F104+CO104","v":4.0769},3.9230547169811323,166.56309564622643,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":13.961104025117125}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F116<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F116<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F116<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F116<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F116<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F116<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F116<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F116<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F116<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F116<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F116<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F116<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F116<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F116<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F116<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.7101583333333332},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY116","v":2.4742879347017985},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F119<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F119<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F119<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F119<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F119<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F119<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F119<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F119<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F119<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F119<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F119<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F119<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F119<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F119<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F119<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.132923333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY119","v":2.221188069461729},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F136<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F136<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F136<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F136<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F136<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F136<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F136<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F136<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F136<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F136<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F136<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F136<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F136<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F136<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F136<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.366513333333334},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY136","v":2.1023638998010616},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F142<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F142<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F142<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F142<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F142<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F142<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F142<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F142<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F142<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F142<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F142<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F142<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F142<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F142<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F142<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F142*BT142+BU142","v":4.155953333333333},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY142","v":2.208879470895567},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F152<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F152<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F152<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F152<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F152<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F152<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F152<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F152<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F152<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F152<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F152<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F152<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F152<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F152<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F152<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F152*BT152+BU152","v":4.5436250000000005},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY152","v":2.0204132163195685},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F169<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F169<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F169<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F169<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F169<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F169<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F169<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F169<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F169<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F169<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F169<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F169<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F169<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F169<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F169<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F169*BT169+BU169","v":4.760765000000001},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY169","v":1.9282615293970609},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F175<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F175<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F175<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F175<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F175<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F175<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F175<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F175<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F175<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F175<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F175<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F175<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F175<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F175<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F175<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.342386666666667},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY175","v":2.1140448109948755},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F185<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F185<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F185<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F185<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F185<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F185<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F185<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F185<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F185<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F185<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F185<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F185<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F185<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F185<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F185<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F185*BT185+BU185","v":4.981743333333334},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY185","v":1.8427284156884838},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F201<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F201<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F201<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F201<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F201<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F201<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F201<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F201<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F201<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F201<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F201<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F201<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F201<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F201<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F201<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.838628333333333},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY201","v":1.8972318945761832},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F211<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F211<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F211<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F211<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F211<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F211<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F211<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":-0.007600000000000051},{"$f":"IF(Bilans!F211<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F211<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F211<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F211<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F211<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F211<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F211<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F211<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":5.1480000000000015},{"$f":"Bilans!F211*BT211+BU211","v":4.982668333333334},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY211","v":1.8423863251316814},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F217<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F217<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F217<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F217<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F217<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F217<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F217<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F217<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F217<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F217<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F217<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F217<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F217<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F217<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F217<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F217*BT217+BU217","v":4.5513016666666655},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY217","v":2.0170053914978907},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F234<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F234<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F234<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F234<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F234<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F234<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F234<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":-0.007600000000000051},{"$f":"IF(Bilans!F234<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F234<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F234<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F234<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F234<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F234<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F234<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F234<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":5.1480000000000015},{"$f":"Bilans!F234*BT234+BU234","v":4.962211666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY234","v":1.8499815438478877},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F244<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F244<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F244<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F244<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F244<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F244<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F244<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F244<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F244<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F244<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F244<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F244<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F244<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F244<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F244<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.197626666666666},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY244","v":2.1869500860803885},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R250*Bilans!F250+S250","v":8.01915},{"v":0.2239950618207665,"d":"22.40%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.7962499999999997},null,6.2229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC250*Bilans!F250+AD250","v":5.649633333333334},5.43643962264151,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ250*Bilans!F250+AK250","v":8.01915},{"v":0.2239950618207665,"d":"22.40%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":6.2229},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU250*Bilans!F250+AV250","v":5.649633333333334},5.43643962264151,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB250*Bilans!F250+BC250","v":8.01915},{"v":0.2239950618207665,"d":"22.40%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":6.2229},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W250<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W250<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W250<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W250<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W250<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM250*Bilans!F250+BN250","v":4.098148148148148},3.9435010482180295,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F250<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F250<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F250<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F250<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F250*BT250+BU250","v":3.9453933333333335},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY250","v":2.3267642093986405},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC250*Bilans!F250+CD250","v":8.0268},{"v":0.2237815817013006,"d":"22.38%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":6.23055},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN250*Bilans!F250+CO250","v":4.286533333333333},4.124777358490566,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W260<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W260<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W260<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W260<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W260<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.6825925925925924},1.6190985324947587,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F260<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F260<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F260<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F260<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F260*BT260+BU260","v":4.855078333333335},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY260","v":1.8908036842522618},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R277*Bilans!F277+S277","v":8.1902125},{"v":0.15120944664134178,"d":"15.12%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.2384375000000003},null,6.951775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC277*Bilans!F277+AD277","v":6.190091666666666},5.956503301886792,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ277*Bilans!F277+AK277","v":8.1902125},{"v":0.15120944664134178,"d":"15.12%"},1.2384375000000003,null,6.951775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU277*Bilans!F277+AV277","v":6.190091666666666},5.956503301886792,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB277*Bilans!F277+BC277","v":8.1902125},{"v":0.15120944664134178,"d":"15.12%"},1.2384375000000003,null,6.951775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W277<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W277<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W277<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W277<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W277<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM277*Bilans!F277+BN277","v":4.318518518518518},4.155555555555555,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F277<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F277<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F277<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F277<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.271651666666667},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY277","v":2.1490516353744513},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC277*Bilans!F277+CD277","v":8.1458},{"v":0.15203387021532574,"d":"15.20%"},1.2384375000000003,null,6.9073625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN277*Bilans!F277+CO277","v":4.663366666666667},4.487390566037736,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R286*Bilans!F286+S286","v":8.040425},{"v":0.21477409465295672,"d":"21.48%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.7268749999999997},null,6.313550000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC286*Bilans!F286+AD286","v":5.71685},5.501119811320755,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ286*Bilans!F286+AK286","v":8.040425},{"v":0.21477409465295672,"d":"21.48%"},1.7268749999999997,null,6.313550000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU286*Bilans!F286+AV286","v":5.71685},5.501119811320755,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB286*Bilans!F286+BC286","v":8.040425},{"v":0.21477409465295672,"d":"21.48%"},1.7268749999999997,null,6.313550000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W286<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W286<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W286<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W286<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W286<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM286*Bilans!F286+BN286","v":4.125555555555556},3.969874213836478,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F286<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F286<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F286<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F286<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F286*BT286+BU286","v":3.98597},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY286","v":2.3030780462472125},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC286*Bilans!F286+CD286","v":8.041599999999999},{"v":0.21474271289295663,"d":"21.47%"},1.7268749999999997,null,6.314724999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN286*Bilans!F286+CO286","v":4.3334},4.169875471698114,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"R292*Bilans!F292+S292","v":7.784333333333333},{"v":0.31866890763499334,"d":"31.87%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.4806249999999994},null,5.303708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"AC292*Bilans!F292+AD292","v":5.069916666666667},4.878599056603774,250.93074247641505,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.600451529253196},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.496666666666667},{"$f":"AJ292*Bilans!F292+AK292","v":7.885583333333334},{"v":0.31457723482726907,"d":"31.46%"},2.4806249999999994,null,5.404958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.2133333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.901416666666667},3.7541933962264156,193.09693733490565,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.67387638225933},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"BB292*Bilans!F292+BC292","v":7.784333333333333},{"v":0.31866890763499334,"d":"31.87%"},2.4806249999999994,null,5.303708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W292<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W292<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W292<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W292<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W292<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"BM292*Bilans!F292+BN292","v":4.64111111111111},4.465974842767294,229.70741603773573,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":14.85703622076075},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F292<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F292<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F292<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F292<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":3.1133333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.6219166666666665},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY292","v":2.534569633941514},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.496666666666667},{"$f":"CC292*Bilans!F292+CD292","v":7.885583333333334},{"v":0.31457723482726907,"d":"31.46%"},2.4806249999999994,null,5.404958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":3.2133333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.901416666666667},3.7541933962264156,193.09693733490565,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":17.67387638225933}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"R309*Bilans!F309+S309","v":7.6419999999999995},{"v":0.36950405652970436,"d":"36.95%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.8237500000000004},null,4.818249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"AC309*Bilans!F309+AD309","v":4.8614999999999995},4.67804716981132,279.1390746226415,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.454365936439373},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.496666666666667},{"$f":"AJ309*Bilans!F309+AK309","v":7.8195},{"v":0.3611164396700557,"d":"36.11%"},2.8237500000000004,null,4.995749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.2133333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.7845},3.641688679245283,217.29956349056604,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.136979785969086},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"BB309*Bilans!F309+BC309","v":7.6419999999999995},{"v":0.36950405652970436,"d":"36.95%"},2.8237500000000004,null,4.818249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W309<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W309<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W309<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W309<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W309<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"BM309*Bilans!F309+BN309","v":4.505555555555555},4.335534591194968,258.7013490566037,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":17.754281134401978},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F309<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F309<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F309<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F309<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":3.1133333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.5355},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY309","v":2.5965210012728046},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.496666666666667},{"$f":"CC309*Bilans!F309+CD309","v":7.8195},{"v":0.3611164396700557,"d":"36.11%"},2.8237500000000004,null,4.995749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":3.2133333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.7845},3.641688679245283,217.29956349056604,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":21.136979785969086}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"R315*Bilans!F315+S315","v":7.875333333333333},{"v":0.28713070346228736,"d":"28.71%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.2612500000000004},null,5.614083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.203166666666666},5.006820754716981,231.1649142452831,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.895632561618779},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.496666666666667},{"$f":"AJ315*Bilans!F315+AK315","v":7.927833333333333},{"v":0.285229255576345,"d":"28.52%"},2.2612500000000004,null,5.666583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.2133333333333334},{"$f":"AU315*Bilans!F315+AV315","v":3.9761666666666664},3.826122641509434,176.65208235849062,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.566490042384903},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"BB315*Bilans!F315+BC315","v":7.875333333333333},{"v":0.28713070346228736,"d":"28.71%"},2.2612500000000004,null,5.614083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W315<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W315<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W315<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W315<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W315<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"BM315*Bilans!F315+BN315","v":4.727777777777777},4.549371069182389,210.04446226415098,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":13.091765673601998},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F315<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F315<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F315<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F315<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":3.1133333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.6771666666666665},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY315","v":2.496487331731859},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.496666666666667},{"$f":"CC315*Bilans!F315+CD315","v":7.927833333333333},{"v":0.285229255576345,"d":"28.52%"},2.2612500000000004,null,5.666583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":3.2133333333333334},{"$f":"CN315*Bilans!F315+CO315","v":3.9761666666666664},3.826122641509434,176.65208235849062,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":15.566490042384903}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R325*Bilans!F325+S325","v":7.341499999999999},{"v":0.4644401689028129,"d":"46.44%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.4096875000000004},null,3.9318124999999986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC325*Bilans!F325+AD325","v":4.239916666666666},4.239916666666666,312.619655625,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":22.43320623439927},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ325*Bilans!F325+AK325","v":7.511341666666667},{"v":0.45393854404617023,"d":"45.39%"},3.4096875000000004,null,4.101654166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU325*Bilans!F325+AV325","v":3.4484166666666662},3.4484166666666662,254.26038187500004,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":27.582201976752625},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB325*Bilans!F325+BC325","v":7.341499999999999},{"v":0.4644401689028129,"d":"46.44%"},3.4096875000000004,null,3.9318124999999986,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W325<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W325<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W325<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W325<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W325<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM325*Bilans!F325+BN325","v":3.4107407407407404},3.4107407407407404,251.4824416666667,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":27.88688212618092},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F325<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F325<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F325<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F325<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.2084166666666665},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY325","v":2.8612243837822398},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC325*Bilans!F325+CD325","v":7.313041666666667},{"v":0.46624751442913065,"d":"46.62%"},3.4096875000000004,null,3.9033541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.2084166666666665},3.2084166666666665,236.56458187500004,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":29.645440378172005}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R342*Bilans!F342+S342","v":6.900074074074075},{"v":0.6076021728161801,"d":"60.76%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.1925},null,2.707574074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.4437037037037035},2.9888749126484973,276.530706918239,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":39.93168114695074},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":7.020925925925926},{"v":0.5971434600269037,"d":"59.71%"},4.1925,null,2.8284259259259263,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU342*Bilans!F342+AV342","v":3.0134074074074073},2.9565506638714187,273.5400674213837,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":40.36825800364185},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB342*Bilans!F342+BC342","v":6.900074074074075},{"v":0.6076021728161801,"d":"60.76%"},4.1925,null,2.707574074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W342<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W342<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W342<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W342<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W342<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.4437037037037035},2.9888749126484973,276.530706918239,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":39.93168114695074},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F342<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F342<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F342<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F342<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F342*BT342+BU342","v":2.7734074074074075},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY342","v":3.3100077455196177},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC342*Bilans!F342+CD342","v":6.8909259259259255},{"v":0.6084088038483244,"d":"60.84%"},4.1925,null,2.6984259259259256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN342*Bilans!F342+CO342","v":2.7734074074074075},2.4071083158630326,222.7056613836478,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":49.58264620394059}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R352*Bilans!F352+S352","v":6.6259351851851855},{"v":0.6917419763247954,"d":"69.17%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.5834375},null,2.042497685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.289259259259259},2.8548287910552057,290.9141908805031,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":46.046272691334224},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":6.721689814814815},{"v":0.6818876839419099,"d":"68.19%"},4.5834375,null,2.1382523148148156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU352*Bilans!F352+AV352","v":2.9130185185185185},2.528280223619846,257.63807548742136,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":51.993534487166706},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB352*Bilans!F352+BC352","v":6.6259351851851855},{"v":0.6917419763247954,"d":"69.17%"},4.5834375,null,2.042497685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W352<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W352<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W352<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W352<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W352<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.289259259259259},2.8548287910552057,290.9141908805031,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":46.046272691334224},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F352<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F352<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F352<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F352<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F352*BT352+BU352","v":2.6730185185185187},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY352","v":3.4343196414096977},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC352*Bilans!F352+CD352","v":6.591689814814814},{"v":0.6953357376887986,"d":"69.53%"},4.5834375,null,2.008252314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN352*Bilans!F352+CO352","v":2.6730185185185187},2.3199783368273934,236.41159246855347,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":56.66183296339125}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R358*Bilans!F358+S358","v":6.9336018518518525},{"v":0.5977683155967517,"d":"59.78%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.1446875},null,2.7889143518518527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.4625925925925922},3.3972606568832986,310.4161993710692,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":34.69575546438533},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":7.057523148148149},{"v":0.5872722501926956,"d":"58.73%"},4.1446875,null,2.9128356481481488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU358*Bilans!F358+AV358","v":3.025685185185185},2.9685967854647104,271.24810977987426,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":39.705804970596},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB358*Bilans!F358+BC358","v":6.9336018518518525},{"v":0.5977683155967517,"d":"59.78%"},4.1446875,null,2.7889143518518527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W358<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W358<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W358<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W358<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W358<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.4625925925925922},3.3972606568832986,310.4161993710692,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":34.69575546438533},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F358<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F358<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F358<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F358<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F358*BT358+BU358","v":2.7856851851851854},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY358","v":3.29541904046481},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC358*Bilans!F358+CD358","v":6.927523148148148},{"v":0.5982928402206711,"d":"59.83%"},4.1446875,null,2.782835648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN358*Bilans!F358+CO358","v":2.7856851851851854},2.733125087351503,249.73247204402523,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":43.12664851875507}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R369*Bilans!F369+S369","v":7.0085},{"v":0.575595705215096,"d":"57.56%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.0340625},null,2.9744374999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC369*Bilans!F369+AD369","v":3.5184166666666665},3.4520314465408806,306.2555998584906,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":33.153109052549496},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ369*Bilans!F369+AK369","v":7.139491666666666},{"v":0.5650349756460252,"d":"56.50%"},4.0340625,null,3.1054291666666662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU369*Bilans!F369+AV369","v":3.059916666666666},3.002182389937107,266.3461161792453,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":38.120793521274884},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB369*Bilans!F369+BC369","v":7.0085},{"v":0.575595705215096,"d":"57.56%"},4.0340625,null,2.9744374999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W369<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W369<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W369<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W369<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W369<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM369*Bilans!F369+BN369","v":3.164074074074074},3.1043745632424877,275.4123503144654,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":36.865904119657124},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F369<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F369<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F369<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F369<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.819916666666667},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY369","v":3.255415349153344},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC369*Bilans!F369+CD369","v":7.007791666666667},{"v":0.5756538852586705,"d":"57.57%"},4.0340625,null,2.9737291666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN369*Bilans!F369+CO369","v":2.819916666666667},2.7667106918238997,245.45565580188682,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":41.36521224940726}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R370*Bilans!F370+S370","v":6.810666666666667},{"v":0.6342991386061081,"d":"63.43%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.32},null,2.490666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.393333333333333},2.945157232704402,281.49812830188677,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":41.864725805073896},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":6.923333333333334},{"v":0.6239768897448242,"d":"62.40%"},4.32,null,2.6033333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU370*Bilans!F370+AV370","v":2.9806666666666666},2.5869937106918237,247.26485886792454,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":47.66080392481014},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB370*Bilans!F370+BC370","v":6.810666666666667},{"v":0.6342991386061081,"d":"63.43%"},4.32,null,2.490666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W370<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W370<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W370<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W370<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W370<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.393333333333333},2.945157232704402,281.49812830188677,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":41.864725805073896},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F370<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F370<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F370<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F370<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F370*BT370+BU370","v":2.740666666666667},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY370","v":3.3495499878375092},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC370*Bilans!F370+CD370","v":6.793333333333333},{"v":0.6359175662414133,"d":"63.59%"},4.32,null,2.4733333333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN370*Bilans!F370+CO370","v":2.740666666666667},2.378691823899371,227.3553645283019,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":51.83445739426566}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R371*Bilans!F371+S371","v":7.068499999999999},{"v":0.5547941571762043,"d":"55.48%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.9215625},null,3.1469374999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC371*Bilans!F371+AD371","v":3.6484166666666664},3.5795786163522014,307.9064036320755,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":30.99878139094409},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ371*Bilans!F371+AK371","v":7.2064916666666665},{"v":0.5441708228345046,"d":"54.42%"},3.9215625,null,3.2849291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU371*Bilans!F371+AV371","v":3.1299166666666665},3.070861635220126,264.14784070754723,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":36.13401975763261},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB371*Bilans!F371+BC371","v":7.068499999999999},{"v":0.5547941571762043,"d":"55.48%"},3.9215625,null,3.1469374999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W371<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W371<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W371<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W371<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W371<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM371*Bilans!F371+BN371","v":3.2085185185185185},3.1479804332634527,270.7814069182391,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":35.24881343845177},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F371<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F371<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F371<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F371<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.8899166666666667},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY371","v":3.1765621846073993},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC371*Bilans!F371+CD371","v":7.062791666666667},{"v":0.5552425563546048,"d":"55.52%"},3.9215625,null,3.1412291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN371*Bilans!F371+CO371","v":2.8899166666666667},2.8353899371069184,243.8931539150944,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":39.13485533253333}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17168.19424992905},{"$f":"SUM(AA7:AA372)","v":296.49295007095407},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.8729348601002753},{"$f":"SUM(AF7:AF372)/229","v":3.570553995495867},{"$f":"SUM(AG7:AG372)/Z373","v":3.199625205213249},{"$f":"SUM(AH7:AH372)","v":8002.392706346835},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17127.192269584502},{"$f":"SUM(AS7:AS372)","v":337.4949304154998},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.4191799385411623},{"$f":"SUM(AX7:AX372)/229","v":3.1489103231318984},{"$f":"SUM(AY7:AY372)/AR373","v":2.768974954199157},{"$f":"SUM(AZ7:AZ372)","v":9090.893781922505},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17155.214939886122},{"$f":"SUM(BK7:BK372)","v":309.4722601138739},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.411491880963934},{"$f":"SUM(BP7:BP372)/229","v":3.1277373836966236},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.895355119023125},{"$f":"SUM(BR7:BR372)","v":8651.576358684042},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":987.8838450188002},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17459.95452369959},{"$f":"SUM(CL7:CL372)","v":309.4722601138739},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0004595236940017},{"$f":"SUM(CQ7:CQ372)/229","v":2.76344340432836},{"$f":"SUM(CR7:CR372)/CK373","v":2.4789450681540695},{"$f":"SUM(CS7:CS372)","v":10599.805605350006}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.625784775452564},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWH-P004","index":13,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":12048.435540039085},null,null,"COP",{"$f":"K13","v":3.067609955859635},{"$f":"L13","v":2.5597384358293325},{"$f":"M13","v":2.905133365554635},{"$f":"N13","v":2.207248687885598},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.8241671032878397},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.7945992184239314},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.8256340150027253},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.8512388659664852},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.067609955859635},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.1758328967121603},{"$f":"1-L3","v":0.20540078157606856},{"$f":"1-M3","v":0.17436598499727474},{"$f":"1-N3","v":0.14876113403351476}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.8241671032878397},null,null,"COP-Inst",{"$f":"K14","v":3.2809561280263133},{"$f":"L14","v":2.818234513869122},{"$f":"M14","v":3.1163237741725496},{"$f":"N14","v":2.3820070782518714}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.1758328967121603},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.2809561280263133},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R7*Bilans!F7+S7","v":3.7643333333333335},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":-0.2050416666666668},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0.05165590720621427},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":82.66241284837032},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":4.502587151629666},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC7*Bilans!F7+AD7","v":3.7860000000000005},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.785924528301887},{"$f":"AF7*Z7","v":230.29124352289196},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":44.08450445421699},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ7*Bilans!F7+AK7","v":3.5158},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":-0.4535750000000003},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0.11426861911510004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":77.2047758148323},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":9.960224185167695},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.9630333333333336},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.1803452830188683},{"$f":"AX7*AR7","v":168.3330687743988},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":58.526849248469716},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB7*Bilans!F7+BC7","v":3.7643333333333335},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":-0.2050416666666668},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0.05165590720621427},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":82.66241284837032},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":4.502587151629666},null,{"$f":"IF(Bilans!W7<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W7<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W7<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W7<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W7<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W7<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM7*Bilans!F7+BN7","v":3.4689351851851855},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.5526126834381557},{"$f":"BP7*BJ7","v":211.00512348035124},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":47.582991789056244},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F7<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F7<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F7<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F7<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F7*BT7+BU7","v":2.7535866666666666},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY7","v":3.333833690846847},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC7*Bilans!F7+CD7","v":3.5643333333333334},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":-0.40504166666666697},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0.10204167322731335},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.06295832677267},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":4.502587151629666},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN7*Bilans!F7+CO7","v":2.7535866666666666},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.0262241509433965},{"$f":"CQ7*CK7","v":176.40906881428526},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":61.23715865905041}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R8*Bilans!F8+S8","v":3.627037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":-1.0454629629629633},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0.2237480926619504},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":80.76124843945067},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":23.278751560549317},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC8*Bilans!F8+AD8","v":3.407962962962963},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.5077463312368975},{"$f":"AF8*Z8","v":202.52872448014404},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":71.57366803061385},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":3.3731851851851853},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":-1.299314814814815},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0.27807700691595827},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":75.10886820046369},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":28.931131799536296},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU8*Bilans!F8+AV8","v":2.6825185185185187},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":1.9739287211740044},{"$f":"AX8*AR8","v":148.25955215576815},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":86.4062353532872},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB8*Bilans!F8+BC8","v":3.627037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":-1.0454629629629633},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0.2237480926619504},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":80.76124843945067},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":23.278751560549317},null,{"$f":"IF(Bilans!W8<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W8<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W8<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W8<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W8<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W8<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM8*Bilans!F8+BN8","v":3.407962962962963},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.5077463312368975},{"$f":"BP8*BJ8","v":202.52872448014404},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":71.57366803061385},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F8<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F8<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F8<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F8<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F8*BT8+BU8","v":2.5018814814814814},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY8","v":3.6692385582406133},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC8*Bilans!F8+CD8","v":3.396296296296296},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":-1.2762037037037044},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0.27313080871133316},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":103.76686919128866},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":23.278751560549317},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN8*Bilans!F8+CO8","v":2.5018814814814814},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":1.8410071278825997},{"$f":"CQ8*CK8","v":191.03554581922376},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":102.73939015940928}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":13947.57004936427},null,{"$f":"F9/F11","v":4632.554476093581},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R9*Bilans!F9+S9","v":3.591851851851852},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.850625},null,-1.2587731481481481,0.2595074136112662,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":80.20645449469569},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":28.1085455053043},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC9*Bilans!F9+AD9","v":3.3243981481481484},2.4462552410901472,196.20545967690774,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":78.55582528469324},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":3.3397592592592593},{"v":1,"d":"100.00%"},4.850625,null,-1.5108657407407406,0.31147857044004446,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":74.57719864278658},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":33.737801357213414},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU9*Bilans!F9+AV9","v":2.617425925925926},1.9260303983228515,143.63795160776866,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":93.47143553841973},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB9*Bilans!F9+BC9","v":3.591851851851852},{"v":1,"d":"100.00%"},4.850625,null,-1.2587731481481481,0.2595074136112662,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":80.20645449469569},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":28.1085455053043},null,{"$f":"IF(Bilans!W9<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W9<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W9<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W9<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W9<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W9<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM9*Bilans!F9+BN9","v":3.3243981481481484},2.4462552410901472,196.20545967690774,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":78.55582528469324},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F9<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F9<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F9<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F9<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F9*BT9+BU9","v":2.443474074074074},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY9","v":3.7569459391455395},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC9*Bilans!F9+CD9","v":3.3523148148148145},{"v":1,"d":"100.00%"},4.850625,null,-1.4983101851851854,0.308890129660649,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.00610987033934},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":28.1085455053043},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN9*Bilans!F9+CO9","v":2.443474074074074},1.7980280922431868,194.19801968077428,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":113.74929226989639}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":3517.1171506357236},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R10*Bilans!F10+S10","v":3.3668518518518518},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":5.9896875},null,-2.622835648148148,0.4378919013968839,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":76.2513688457592},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":59.401131154240794},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC10*Bilans!F10+AD10","v":2.790023148148148},2.0530359014675055,156.5467977763845,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":124.53907424680708},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":3.126009259259259},{"v":1,"d":"100.00%"},5.9896875,null,-2.8636782407407404,0.4781014436463907,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":70.79684391575799},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":64.85565608424201},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU10*Bilans!F10+AV10","v":2.201175925925926},1.6197332285115305,114.67200056409759,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":140.0483460039599},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB10*Bilans!F10+BC10","v":3.3668518518518518},{"v":1,"d":"100.00%"},5.9896875,null,-2.622835648148148,0.4378919013968839,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":76.2513688457592},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":59.401131154240794},null,{"$f":"IF(Bilans!W10<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W10<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W10<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W10<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W10<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W10<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM10*Bilans!F10+BN10","v":2.790023148148148},2.0530359014675055,156.5467977763845,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":124.53907424680708},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F10<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F10<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F10<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F10<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.069974074074074},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY10","v":4.4348381532779975},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC10*Bilans!F10+CD10","v":3.0710648148148145},{"v":1,"d":"100.00%"},5.9896875,null,-2.918622685185185,0.48727461744626666,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.16522538255373},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":59.401131154240794},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN10*Bilans!F10+CO10","v":2.069974074074074},1.5231884696016773,205.8821127938178,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":191.0999254813995}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.010773024114681},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R11*Bilans!F11+S11","v":3.397407407407407},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":5.835},null,-2.4375925925925928,0.41775365768510586,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":76.82158240502713},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":55.11841759497287},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC11*Bilans!F11+AD11","v":2.8625925925925926},2.10643605870021,161.81975126435876,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":118.14897255868257},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":3.155037037037037},{"v":1,"d":"100.00%"},5.835,null,-2.679962962962963,0.4592909962233013,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":71.34114595829763},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":60.59885404170237},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU11*Bilans!F11+AV11","v":2.2577037037037035},1.661329140461216,118.52112469441676,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":133.56797349083206},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB11*Bilans!F11+BC11","v":3.397407407407407},{"v":1,"d":"100.00%"},5.835,null,-2.4375925925925928,0.41775365768510586,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":76.82158240502713},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":55.11841759497287},null,{"$f":"IF(Bilans!W11<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W11<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W11<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W11<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W11<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W11<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM11*Bilans!F11+BN11","v":2.8625925925925926},2.10643605870021,161.81975126435876,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":118.14897255868257},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F11<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F11<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F11<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F11<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.1206962962962965},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY11","v":4.328766931895184},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC11*Bilans!F11+CD11","v":3.109259259259259},{"v":1,"d":"100.00%"},5.835,null,-2.725740740740741,0.4671363737344886,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.4728636262655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":55.11841759497287},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN11*Bilans!F11+CO11","v":2.1206962962962965},1.5605123689727467,205.16502987305444,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":179.7850078420871}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R12*Bilans!F12+S12","v":3.35537037037037},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":6.047812500000001},null,-2.692442129629631,0.4451927254076793,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":76.03494996469108},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":61.012550035308934},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC12*Bilans!F12+AD12","v":2.7627546296296295},2.032970387840671,154.57680171916402,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":126.95336817692694},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":3.115101851851852},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.932710648148149,0.4849208946454852,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":70.59030369107288},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":66.45719630892714},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU12*Bilans!F12+AV12","v":2.179935185185185},1.604103249475891,113.23413553233998,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":142.49763268414026},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB12*Bilans!F12+BC12","v":3.35537037037037},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.692442129629631,0.4451927254076793,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":76.03494996469108},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":61.012550035308934},null,{"$f":"IF(Bilans!W12<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W12<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W12<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W12<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W12<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W12<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM12*Bilans!F12+BN12","v":2.7627546296296295},2.032970387840671,154.57680171916402,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":126.95336817692694},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F12<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F12<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F12<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F12<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.0509148148148144},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY12","v":4.4760513375241775},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC12*Bilans!F12+CD12","v":3.056712962962963},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.991099537037038,0.494575441457062,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":136.55292455854294},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":61.012550035308934},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN12*Bilans!F12+CO12","v":2.0509148148148144},1.5091637316561843,206.08072119533608,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":195.42862925539134}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":13354.375327179576},null,{"$f":"F13/F15","v":5559.705684967414},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.067609955859635},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.5597384358293325},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.905133365554635},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.207248687885598},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R13*Bilans!F13+S13","v":3.3703703703703702},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":5.971875},null,-2.6015046296296296,0.435626102292769,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":76.3174603174603},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":58.907539682539685},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC13*Bilans!F13+AD13","v":2.7983796296296295},2.0591850104821803,157.15177032378287,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":123.80067202262403},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":3.129351851851852},{"v":1,"d":"100.00%"},5.971875,null,-2.842523148148148,0.4759850378897998,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":70.85992325135182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":64.36507674864818},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU13*Bilans!F13+AV13","v":2.207685185185185},1.6245230607966457,115.11357940810146,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":139.2993413728167},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB13*Bilans!F13+BC13","v":3.3703703703703702},{"v":1,"d":"100.00%"},5.971875,null,-2.6015046296296296,0.435626102292769,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":76.3174603174603},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":58.907539682539685},null,{"$f":"IF(Bilans!W13<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W13<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W13<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W13<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W13<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W13<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM13*Bilans!F13+BN13","v":2.7983796296296295},2.0591850104821803,157.15177032378287,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":123.80067202262403},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F13<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F13<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F13<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F13<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F13*BT13+BU13","v":2.075814814814815},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY13","v":4.422359805163524},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC13*Bilans!F13+CD13","v":3.0754629629629626},{"v":1,"d":"100.00%"},5.971875,null,-2.896412037037037,0.4850088183421517,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":134.73999118165784},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":58.907539682539685},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN13*Bilans!F13+CO13","v":2.075814814814815},1.5274863731656187,205.813500450438,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":189.78197937469864}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":4110.311872820424},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2809561280263133},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.818234513869122},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.1163237741725496},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.3820070782518714},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R14*Bilans!F14+S14","v":3.4985185185185186},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":5.323125},null,-1.8246064814814815,0.3427697980944429,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":78.64087980900943},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":41.01412019099057},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC14*Bilans!F14+AD14","v":3.1027314814814817},2.283142033542977,179.54829824675065,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":97.34116466721122},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":3.2510925925925926},{"v":1,"d":"100.00%"},5.323125,null,-2.0720324074074075,0.3892511273748799,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":73.07915635395875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":46.57584364604125},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU14*Bilans!F14+AV14","v":2.4447592592592593},1.7989737945492663,131.4674872085403,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":112.48610953627224},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB14*Bilans!F14+BC14","v":3.4985185185185186},{"v":1,"d":"100.00%"},5.323125,null,-1.8246064814814815,0.3427697980944429,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":78.64087980900943},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":41.01412019099057},null,{"$f":"IF(Bilans!W14<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W14<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W14<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W14<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W14<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W14<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM14*Bilans!F14+BN14","v":3.1027314814814817},2.283142033542977,179.54829824675065,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":97.34116466721122},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F14<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F14<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F14<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F14<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.288540740740741},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY14","v":4.011289743100083},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC14*Bilans!F14+CD14","v":3.235648148148148},{"v":1,"d":"100.00%"},5.323125,null,-2.0874768518518523,0.39215251414382574,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.26284748585617},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":41.01412019099057},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN14*Bilans!F14+CO14","v":2.288540740740741},1.6840205450733756,200.84108543013437,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":144.26640762119052}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.401993214009106},{"$nulls":4},{"$f":"F11","v":3.010773024114681},{"$f":"F15","v":2.401993214009106},{"$f":"F28","v":2.8183436182766433},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R15*Bilans!F15+S15","v":3.3942592592592593},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":5.8509375},null,-2.4566782407407404,0.4198777103226176,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":76.76323167583543},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":55.55926832416456},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC15*Bilans!F15+AD15","v":2.855115740740741},2.1009342243186584,161.27450059706476,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":118.80504447977864},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":3.1520462962962963},{"v":1,"d":"100.00%"},5.8509375,null,-2.6988912037037034,0.46127500143416394,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":71.28543862272784},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":61.03706137727215},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU15*Bilans!F15+AV15","v":2.2518796296296295},1.657043501048218,118.1230727891628,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":134.2331632607155},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB15*Bilans!F15+BC15","v":3.3942592592592593},{"v":1,"d":"100.00%"},5.8509375,null,-2.4566782407407404,0.4198777103226176,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":76.76323167583543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":55.55926832416456},null,{"$f":"IF(Bilans!W15<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W15<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W15<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W15<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W15<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W15<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM15*Bilans!F15+BN15","v":2.855115740740741},2.1009342243186584,161.27450059706476,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":118.80504447977864},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F15<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F15<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F15<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F15<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.1154703703703706},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY15","v":4.339460447461995},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC15*Bilans!F15+CD15","v":3.105324074074074},{"v":1,"d":"100.00%"},5.8509375,null,-2.7456134259259257,0.4692604263720004,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":131.853239573628},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":55.55926832416456},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN15*Bilans!F15+CO15","v":2.1154703703703706},1.556666876310273,205.25157057846957,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":180.93740226862613}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.374043745295615},{"$f":"F19","v":3.374043745295615},{"$f":"F19","v":3.374043745295615},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R16*Bilans!F16+S16","v":3.6425925925925924},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.59375},null,-0.9511574074074076,0.20705467372134043,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":80.99936507936508},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":21.150634920634925},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC16*Bilans!F16+AD16","v":3.4449074074074075},2.5349318658280926,205.32787165152575,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":68.50403874144492},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":3.387962962962963},{"v":1,"d":"100.00%"},4.59375,null,-1.205787037037037,0.2624842529604434,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":75.33723356009071},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":26.812766439909296},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU16*Bilans!F16+AV16","v":2.7112962962962963},1.9951048218029352,150.30567793703088,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":83.30021068236977},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB16*Bilans!F16+BC16","v":3.6425925925925924},{"v":1,"d":"100.00%"},4.59375,null,-0.9511574074074076,0.20705467372134043,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":80.99936507936508},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":21.150634920634925},null,{"$f":"IF(Bilans!W16<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W16<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W16<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W16<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W16<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W16<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM16*Bilans!F16+BN16","v":3.4449074074074075},2.5349318658280926,205.32787165152575,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":68.50403874144492},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F16<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F16<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F16<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F16<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.5277037037037036},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY16","v":3.6317547766967535},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC16*Bilans!F16+CD16","v":3.4157407407407403},{"v":1,"d":"100.00%"},4.59375,null,-1.1780092592592597,0.2564373897707232,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":101.89356261022928},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":21.150634920634925},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN16*Bilans!F16+CO16","v":2.5277037037037036},1.8600083857442349,189.5228809083817,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":97.95211644822182}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":766.7288688218828},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R17*Bilans!F17+S17","v":3.6185185185185182},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.715625},null,-1.097106481481482,0.23265346194438316,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":80.62893748619393},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":24.44606251380606},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC17*Bilans!F17+AD17","v":3.3877314814814814},2.4928590146750524,200.9965736561298,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":73.25913174917103},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":3.365092592592593},{"v":1,"d":"100.00%"},4.715625,null,-1.3505324074074072,0.2863952089929558,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":74.98202341506516},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":30.092976584934824},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU17*Bilans!F17+AV17","v":2.6667592592592593},1.9623322851153042,147.13964535065406,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":88.11169886061549},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB17*Bilans!F17+BC17","v":3.6185185185185182},{"v":1,"d":"100.00%"},4.715625,null,-1.097106481481482,0.23265346194438316,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":80.62893748619393},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":24.44606251380606},null,{"$f":"IF(Bilans!W17<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W17<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W17<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W17<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W17<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W17<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM17*Bilans!F17+BN17","v":3.3877314814814814},2.4928590146750524,200.9965736561298,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":73.25913174917103},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F17<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F17<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F17<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F17<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.487740740740741},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY17","v":3.6900951331715524},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC17*Bilans!F17+CD17","v":3.3856481481481477},{"v":1,"d":"100.00%"},4.715625,null,-1.3299768518518524,0.2820361779937659,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":104.79296382200623},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":24.44606251380606},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN17*Bilans!F17+CO17","v":2.487740740740741},1.8306016771488471,191.83417532596306,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":105.38159101283523}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":12048.435540039085},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R18*Bilans!F18+S18","v":3.6105555555555555},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.7559375},null,-1.1453819444444444,0.24083200093450438,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":80.50407254090281},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":25.53842745909718},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC18*Bilans!F18+AD18","v":3.3688194444444446},2.4789426100628935,199.56497570523814,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":74.8375354449603},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":3.357527777777778},{"v":1,"d":"100.00%"},4.7559375,null,-1.398409722222222,0.29403450365405814,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":74.86234614626453},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":31.180153853735458},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU18*Bilans!F18+AV18","v":2.652027777777778},1.9514921383647803,146.09327996397815,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":89.70885277474343},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB18*Bilans!F18+BC18","v":3.6105555555555555},{"v":1,"d":"100.00%"},4.7559375,null,-1.1453819444444444,0.24083200093450438,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":80.50407254090281},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":25.53842745909718},null,{"$f":"IF(Bilans!W18<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W18<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W18<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W18<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W18<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W18<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM18*Bilans!F18+BN18","v":3.3688194444444446},2.4789426100628935,199.56497570523814,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":74.8375354449603},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F18<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F18<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F18<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F18<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.4745222222222223},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY18","v":3.709807055907538},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC18*Bilans!F18+CD18","v":3.375694444444444},{"v":1,"d":"100.00%"},4.7559375,null,-1.3802430555555558,0.2902147169838872,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":105.7522852830161},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":25.53842745909718},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN18*Bilans!F18+CO18","v":2.4745222222222223},1.8208748427672958,192.56167583699417,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":107.86484864884815}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.374043745295615},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":12632.971281707807},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R19*Bilans!F19+S19","v":3.589444444444444},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.8628125},null,-1.2733680555555562,0.2618583495776479,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":80.1677192982456},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":28.439780701754394},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC19*Bilans!F19+AD19","v":3.3186805555555554},2.442047955974843,195.77341504744564,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":79.035526378432},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":3.3374722222222224},{"v":1,"d":"100.00%"},4.8628125,null,-1.525340277777778,0.31367449963941196,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":74.54009678041255},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":34.06740321958743},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU19*Bilans!F19+AV19","v":2.6129722222222225},1.9227531446540884,143.32220548735833,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":93.95686698220696},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB19*Bilans!F19+BC19","v":3.589444444444444},{"v":1,"d":"100.00%"},4.8628125,null,-1.2733680555555562,0.2618583495776479,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":80.1677192982456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":28.439780701754394},null,{"$f":"IF(Bilans!W19<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W19<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W19<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W19<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W19<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W19<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM19*Bilans!F19+BN19","v":3.3186805555555554},2.442047955974843,195.77341504744564,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":79.035526378432},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F19<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F19<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F19<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F19<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.439477777777778},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY19","v":3.7631004814327293},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC19*Bilans!F19+CD19","v":3.3493055555555555},{"v":1,"d":"100.00%"},4.8628125,null,-1.513506944444445,0.3112410656270306,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.29625893437296},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":28.439780701754394},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN19*Bilans!F19+CO19","v":2.439477777777778},1.795087421383648,194.4012521959994,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":114.51203603603207}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":14235.592275891499},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R20*Bilans!F20+S20","v":3.453148148148148},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":5.5528125},null,-2.099664351851852,0.3781262831856563,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":77.83837844935937},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":47.329121550640636},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC20*Bilans!F20+AD20","v":2.9949768518518516},2.2038508909853247,171.54417969847353,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":106.61640975912132},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":3.207990740740741},{"v":1,"d":"100.00%"},5.5528125,null,-2.344821759259259,0.4222764156468923,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":72.31221674451761},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":52.85528325548239},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU20*Bilans!F20+AV20","v":2.360824074074074},1.7372101677148848,125.62151817857854,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":121.88019176723208},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB20*Bilans!F20+BC20","v":3.453148148148148},{"v":1,"d":"100.00%"},5.5528125,null,-2.099664351851852,0.3781262831856563,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":77.83837844935937},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":47.329121550640636},null,{"$f":"IF(Bilans!W20<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W20<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W20<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W20<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W20<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W20<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM20*Bilans!F20+BN20","v":2.9949768518518516},2.2038508909853247,171.54417969847353,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":106.61640975912132},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F20<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F20<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F20<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F20<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.2132259259259257},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY20","v":4.1477916431687625},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC20*Bilans!F20+CD20","v":3.178935185185185},{"v":1,"d":"100.00%"},5.5528125,null,-2.373877314814815,0.427508999235039,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":124.73999100076496},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":47.329121550640636},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN20*Bilans!F20+CO20","v":2.2132259259259257},1.6286002096436059,203.15157549478732,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":159.86002405014497}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R21*Bilans!F21+S21","v":3.2785},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":6.22125},null,-2.94275,0.473015873015873,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":74.41542857142859},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":66.79457142857144},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC21*Bilans!F21+AD21","v":2.7004375},1.987114386792453,147.87196871361192,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":134.47419539293722},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ21*Bilans!F21+AK21","v":3.0443124999999998},{"v":1,"d":"100.00%"},6.22125,null,-3.1769375000000006,0.5106590315451076,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":69.09983815551537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":72.11016184448467},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU21*Bilans!F21+AV21","v":2.0096624999999997},1.478808254716981,102.18541106398354,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":153.29955917654607},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB21*Bilans!F21+BC21","v":3.149},{"v":1,"d":"100.00%"},6.22125,null,-3.0722500000000004,0.4938316254771951,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":71.47603616636529},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":69.73396383363475},null,{"$f":"IF(Bilans!W21<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W21<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W21<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W21<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W21<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W21<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.7212499999999995},1.266580188679245,90.53013137363948,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":162.75448338534034},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F21<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F21<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F21<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F21<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F21*BT21+BU21","v":2.0096624999999997},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY21","v":5.246176596816631},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC21*Bilans!F21+CD21","v":3.097125},{"v":1,"d":"100.00%"},6.22125,null,-3.1241250000000003,0.5021699819168174,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":140.70783001808323},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":69.73396383363475},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN21*Bilans!F21+CO21","v":1.29834375},0.9553850235849056,134.43015350040733,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":279.9462900929236}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R22*Bilans!F22+S22","v":3.6864814814814815},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.3715625},null,-0.6850810185185181,0.15671307879471427,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":81.64493149379274},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":15.172568506207249},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC22*Bilans!F22+AD22","v":3.5491435185185187},2.61163390985325,213.22667165683467,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":59.90060927994929},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":3.4296574074074075},{"v":1,"d":"100.00%"},4.3715625,null,-0.941905092592592,0.2154618840729355,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":75.95701903876856},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":20.86048096123143},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU22*Bilans!F22+AV22","v":2.792490740740741},2.0548516771488474,156.08040796304053,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":74.59451059061936},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB22*Bilans!F22+BC22","v":3.6864814814814815},{"v":1,"d":"100.00%"},4.3715625,null,-0.6850810185185181,0.15671307879471427,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":81.64493149379274},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":15.172568506207249},null,{"$f":"IF(Bilans!W22<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W22<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W22<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W22<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W22<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W22<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM22*Bilans!F22+BN22","v":3.5491435185185187},2.61163390985325,213.22667165683467,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":59.90060927994929},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F22<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F22<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F22<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F22<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.6005592592592595},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY22","v":3.5300099266397114},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC22*Bilans!F22+CD22","v":3.4706018518518515},{"v":1,"d":"100.00%"},4.3715625,null,-0.900960648148148,0.20609579484409707,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.61140420515589},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":15.172568506207249},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN22*Bilans!F22+CO22","v":2.6005592592592595},1.9136190775681345,184.87742619763262,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":84.69984422348139}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R23*Bilans!F23+S23","v":3.549074074074074},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":5.0671875},null,-1.5181134259259261,0.2995968524799854,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":79.50451228286565},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":34.00798771713434},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC23*Bilans!F23+AD23","v":3.222800925925926},2.371495020964361,188.54455502301576,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":87.11763123706811},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":3.2991203703703706},{"v":1,"d":"100.00%"},5.0671875,null,-1.7680671296296295,0.3489247496031338,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":73.90517936067427},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":39.60732063932572},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU23*Bilans!F23+AV23","v":2.538287037037037},1.8677961215932914,138.03980737552396,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":102.13631724090604},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB23*Bilans!F23+BC23","v":3.549074074074074},{"v":1,"d":"100.00%"},5.0671875,null,-1.5181134259259261,0.2995968524799854,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":79.50451228286565},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":34.00798771713434},null,{"$f":"IF(Bilans!W23<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W23<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W23<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W23<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W23<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W23<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM23*Bilans!F23+BN23","v":3.222800925925926},2.371495020964361,188.54455502301576,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":87.11763123706811},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F23<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F23<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F23<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F23<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.372462962962963},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY23","v":3.8693965483596506},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC23*Bilans!F23+CD23","v":3.2988425925925924},{"v":1,"d":"100.00%"},5.0671875,null,-1.7683449074074078,0.3489795685293682,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.16352043147062},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":34.00798771713434},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN23*Bilans!F23+CO23","v":2.372462962962963},1.74577463312369,197.55800336423582,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":127.48988401770872}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R24*Bilans!F24+S24","v":3.3321250000000004},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":6.1115625},null,-2.7794374999999993,0.4547834534949122,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":75.5547459733088},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":63.022754026691196},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC24*Bilans!F24+AD24","v":2.737609375},2.0144672759433964,152.20256330544666,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":129.6821799905088},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ24*Bilans!F24+AK24","v":3.0485781249999997},{"v":1,"d":"100.00%"},6.1115625,null,-3.062984375,0.5011786061256839,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":69.12542170961804},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":69.45207829038195},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU24*Bilans!F24+AV24","v":2.0339156249999997},1.4966548938679245,103.45690069238391,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":149.17391291265935},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB24*Bilans!F24+BC24","v":3.11975},{"v":1,"d":"100.00%"},6.1115625,null,-2.9918125,0.4895331594825382,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":70.73921859180855},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":67.83828140819143},null,{"$f":"IF(Bilans!W24<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W24<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W24<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W24<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W24<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W24<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.772708333333333},1.304445754716981,92.2754733840812,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":157.46721801656804},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F24<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F24<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F24<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F24<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F24*BT24+BU24","v":2.0339156249999997},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY24","v":5.1997172172518225},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC24*Bilans!F24+CD24","v":3.1592812500000003},{"v":1,"d":"100.00%"},6.1115625,null,-2.9522812499999995,0.48306488725264607,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.09443511274733},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":67.83828140819143},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN24*Bilans!F24+CO24","v":1.3108359375},0.9645773879716982,133.202769514481,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":272.1951870502055}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R25*Bilans!F25+S25","v":3.426851851851852},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":5.6859375},null,-2.259085648148148,0.3973110235819771,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":77.36266373545847},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":50.99983626454154},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC25*Bilans!F25+AD25","v":2.932523148148148},2.157894392033543,166.94045822752258,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":112.03757393106594},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":3.1830092592592596},{"v":1,"d":"100.00%"},5.6859375,null,-2.50292824074074,0.44019622810499415,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":71.85781166987269},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":56.504688330127316},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU25*Bilans!F25+AV25","v":2.312175925925926},1.7014124737945495,122.25977711470094,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":127.3731788117563},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB25*Bilans!F25+BC25","v":3.426851851851852},{"v":1,"d":"100.00%"},5.6859375,null,-2.259085648148148,0.3973110235819771,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":77.36266373545847},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":50.99983626454154},null,{"$f":"IF(Bilans!W25<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W25<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W25<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W25<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W25<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W25<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM25*Bilans!F25+BN25","v":2.932523148148148},2.157894392033543,166.94045822752258,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":112.03757393106594},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F25<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F25<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F25<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F25<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.169574074074074},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY25","v":4.231245252097613},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC25*Bilans!F25+CD25","v":3.1460648148148147},{"v":1,"d":"100.00%"},5.6859375,null,-2.539872685185185,0.44669373963135983,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":127.91580626036865},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":50.99983626454154},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN25*Bilans!F25+CO25","v":2.169574074074074},1.596479035639413,204.21490302159134,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":169.14936093485477}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":13976.999421508614},null,{"$f":"F26/F28","v":4959.295712158494},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R26*Bilans!F26+S26","v":3.3078333333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":6.16125},null,-2.8534166666666665,0.46312301345776696,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":75.0392964090079},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":64.73070359099208},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC26*Bilans!F26+AD26","v":2.7207708333333334},2.0020766509433963,150.23442324369537,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":131.852750631154},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ26*Bilans!F26+AK26","v":3.0466458333333333},{"v":1,"d":"100.00%"},6.16125,null,-3.1146041666666666,0.5055149793737742,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":69.11417133292757},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":70.65582866707241},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU26*Bilans!F26+AV26","v":2.0229291666666667},1.4885705188679246,102.88131788218263,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":151.04058218017735},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB26*Bilans!F26+BC26","v":3.133},{"v":1,"d":"100.00%"},6.16125,null,-3.02825,0.4914992899168188,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":71.07314424832623},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":68.69685575167375},null,{"$f":"IF(Bilans!W26<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W26<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W26<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W26<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W26<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W26<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.7493981481481478},1.2872929769392032,91.49195943985728,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":159.84154648394778},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F26<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F26<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F26<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F26<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F26*BT26+BU26","v":2.0229291666666667},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY26","v":5.22062489830135},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC26*Bilans!F26+CD26","v":3.131125},{"v":1,"d":"100.00%"},6.16125,null,-3.030125,0.4918036112801785,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.2781963887198},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":68.69685575167375},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN26*Bilans!F26+CO26","v":1.3051770833333332},0.9604133254716981,133.76463575939064,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":275.6934758699586}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":3487.6877784913804},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R27*Bilans!F27+S27","v":3.4409259259259257},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":5.6146875000000005},null,-2.1737615740740748,0.3871562885866889,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":77.61818815977439},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":49.03431184022561},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC27*Bilans!F27+AD27","v":2.965949074074074},2.1824908280922433,169.40098375184556,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":109.13187213016352},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":3.1963796296296296},{"v":1,"d":"100.00%"},5.6146875000000005,null,-2.418307870370371,0.43071103607642824,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":72.10187050333018},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":54.55062949666983},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU27*Bilans!F27+AV27","v":2.338212962962963},1.7205718029350108,124.05644532690147,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":124.42874355041474},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB27*Bilans!F27+BC27","v":3.4409259259259257},{"v":1,"d":"100.00%"},5.6146875000000005,null,-2.1737615740740748,0.3871562885866889,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":77.61818815977439},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":49.03431184022561},null,{"$f":"IF(Bilans!W27<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W27<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W27<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W27<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W27<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W27<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM27*Bilans!F27+BN27","v":2.965949074074074},2.1824908280922433,169.40098375184556,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":109.13187213016352},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F27<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F27<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F27<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F27<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F27*BT27+BU27","v":2.192937037037037},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY27","v":4.186166700163657},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC27*Bilans!F27+CD27","v":3.163657407407407},{"v":1,"d":"100.00%"},5.6146875000000005,null,-2.4510300925925934,0.4365390046360716,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.21596099536393},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":49.03431184022561},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN27*Bilans!F27+CO27","v":2.192937037037037},1.6136706498951785,203.6709918065334,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":164.15377959150226}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.8183436182766433},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R28*Bilans!F28+S28","v":3.609074074074074},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.7634375},null,-1.1543634259259261,0.2423383167987249,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":80.48071814384744},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":25.741781856152553},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC28*Bilans!F28+AD28","v":3.365300925925926},2.4763535115303985,199.29870898600487,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":75.1314969694894},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":3.3561203703703706},{"v":1,"d":"100.00%"},4.7634375,null,-1.4073171296296296,0.29544150198876956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":74.83996505499792},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":31.382534945002075},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU28*Bilans!F28+AV28","v":2.649287037037037},1.9494753668763105,145.8986683326023,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":90.00630917788227},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB28*Bilans!F28+BC28","v":3.609074074074074},{"v":1,"d":"100.00%"},4.7634375,null,-1.1543634259259261,0.2423383167987249,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":80.48071814384744},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":25.741781856152553},null,{"$f":"IF(Bilans!W28<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W28<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W28<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W28<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W28<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W28<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM28*Bilans!F28+BN28","v":3.365300925925926},2.4763535115303985,199.29870898600487,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":75.1314969694894},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F28<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F28<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F28<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F28<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F28*BT28+BU28","v":2.472062962962963},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY28","v":3.713497648537659},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC28*Bilans!F28+CD28","v":3.3738425925925926},{"v":1,"d":"100.00%"},4.7634375,null,-1.3895949074074077,0.29172103284810763,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":105.9307789671519},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":25.741781856152553},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN28*Bilans!F28+CO28","v":2.472062962962963},1.8190651991614257,192.69499353920713,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":108.32828782810518}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R29*Bilans!F29+S29","v":3.9308333333333336},{"v":0.7715444138223447,"d":"77.15%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.0328125000000004},null,0.8980208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC29*Bilans!F29+AD29","v":4.785},4.153018867924528,268.648408018868,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":20.09306426332289},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ29*Bilans!F29+AK29","v":3.8155},{"v":0.7948663346874592,"d":"79.49%"},3.0328125000000004,null,0.7826874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.579083333333333},3.1063742138364776,200.9435819575472,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":26.86311089897321},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB29*Bilans!F29+BC29","v":3.9308333333333336},{"v":0.7715444138223447,"d":"77.15%"},3.0328125000000004,null,0.8980208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W29<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W29<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W29<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W29<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W29<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM29*Bilans!F29+BN29","v":3.9083101851851856},3.3921182739343116,219.42765084512584,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":24.600225658763684},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F29<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F29<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F29<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F29<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F29*BT29+BU29","v":3.3063666666666665},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY29","v":2.7764615741347507},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC29*Bilans!F29+CD29","v":3.7308333333333334},{"v":0.8129048469957562,"d":"81.29%"},3.0328125000000004,null,0.6980208333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN29*Bilans!F29+CO29","v":3.3063666666666665},2.43298679245283,157.38383313679248,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":34.29812083602499}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17430.104481148705},null,{"$f":"F30/F32","v":8569.06568374689},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R30*Bilans!F30+S30","v":3.8295},{"v":0.9408049353701528,"d":"94.08%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.6028124999999998},null,0.22668750000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC30*Bilans!F30+AD30","v":4.1770000000000005},3.073641509433963,240.8736009905661,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":32.89065256625108},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ30*Bilans!F30+AK30","v":3.6331},{"v":0.9916634554512674,"d":"99.17%"},3.6028124999999998,null,0.030287500000000467,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.2041500000000003},2.3577707547169817,184.77259962028307,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":42.87697385241976},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB30*Bilans!F30+BC30","v":3.8295},{"v":0.9408049353701528,"d":"94.08%"},3.6028124999999998,null,0.22668750000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W30<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W30<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W30<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W30<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W30<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM30*Bilans!F30+BN30","v":3.640902777777778},2.679154874213837,209.9586696049529,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":37.73356888510029},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F30<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F30<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F30<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F30<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F30*BT30+BU30","v":2.9699400000000002},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY30","v":3.0909715347784803},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC30*Bilans!F30+CD30","v":3.6294999999999997},{"v":0.9926470588235294,"d":"99.26%"},3.6028124999999998,null,0.026687499999999975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN30*Bilans!F30+CO30","v":2.9699400000000002},2.1854275471698115,171.2664933028302,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":46.25825968512184}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":3487.6877784913804},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R31*Bilans!F31+S31","v":3.787},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.841875},null,-0.05487500000000001,0.014283390271677243,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":82.90369546120057},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":1.2013045387994143},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC31*Bilans!F31+AD31","v":3.9220000000000006},2.8860000000000006,239.26006510102488,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":38.60642822752135},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ31*Bilans!F31+AK31","v":3.5566},{"v":1,"d":"100.00%"},3.841875,null,-0.28527499999999995,0.07425410769481046,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":77.85985827232795},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":6.245141727672033},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.0469000000000004},2.242058490566038,174.56635631374127,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":52.85400130526589},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB31*Bilans!F31+BC31","v":3.787},{"v":1,"d":"100.00%"},3.841875,null,-0.05487500000000001,0.014283390271677243,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":82.90369546120057},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":1.2013045387994143},null,{"$f":"IF(Bilans!W31<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W31<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W31<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W31<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W31<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W31<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM31*Bilans!F31+BN31","v":3.5287500000000005},2.596627358490567,215.27000375452363,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":42.736095990248614},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F31<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F31<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F31<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F31<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F31*BT31+BU31","v":2.82884},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY31","v":3.2451464204408875},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC31*Bilans!F31+CD31","v":3.5869999999999997},{"v":1,"d":"100.00%"},3.841875,null,-0.2548750000000002,0.06634130470148045,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.03865869529851},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":1.2013045387994143},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN31*Bilans!F31+CO31","v":2.82884},2.081599245283019,174.9348085147306,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":53.62976981828197}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R37*Bilans!F37+S37","v":3.6435185185185186},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.5890625},null,-0.9455439814814812,0.20604295136130338,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":81.01339235047101},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":21.024107649528993},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC37*Bilans!F37+AD37","v":3.4471064814814816},2.536550052410902,205.4945246125722,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":68.32165630722899},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":3.388842592592593},{"v":1,"d":"100.00%"},4.5890625,null,-1.2002199074074067,0.26153923756919994,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":75.35069004653275},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":26.68680995346724},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU37*Bilans!F37+AV37","v":2.7130092592592594},1.9963653039832288,150.4275032400924,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":83.11566601509891},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB37*Bilans!F37+BC37","v":3.6435185185185186},{"v":1,"d":"100.00%"},4.5890625,null,-0.9455439814814812,0.20604295136130338,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":81.01339235047101},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":21.024107649528993},null,{"$f":"IF(Bilans!W37<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W37<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W37<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W37<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W37<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W37<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM37*Bilans!F37+BN37","v":3.4471064814814816},2.536550052410902,205.4945246125722,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":68.32165630722899},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F37<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F37<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F37<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F37<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.529240740740741},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY37","v":3.6295477342783298},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC37*Bilans!F37+CD37","v":3.4168981481481477},{"v":1,"d":"100.00%"},4.5890625,null,-1.172164351851852,0.2554256674106862,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":101.7820743325893},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":21.024107649528993},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN37*Bilans!F37+CO37","v":2.529240740740741},1.8611394129979038,189.43063007706425,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":97.66867578344724}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R44*Bilans!F44+S44","v":3.6085185185185185},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.76625},null,-1.1577314814814819,0.24290196306980996,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":80.47195034530989},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":25.8180496546901},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC44*Bilans!F44+AD44","v":3.3639814814814817},2.4753825995807133,199.19886563910327,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":75.24175721350076},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":3.355592592592593},{"v":1,"d":"100.00%"},4.76625,null,-1.4106574074074074,0.2959679847694534,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":74.8315628988548},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":31.4584371011452},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU44*Bilans!F44+AV44","v":2.6482592592592593},1.9487190775681345,145.82569422523815,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":90.11788055244216},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB44*Bilans!F44+BC44","v":3.6085185185185185},{"v":1,"d":"100.00%"},4.76625,null,-1.1577314814814819,0.24290196306980996,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":80.47195034530989},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":25.8180496546901},null,{"$f":"IF(Bilans!W44<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W44<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W44<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W44<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W44<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W44<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM44*Bilans!F44+BN44","v":3.3639814814814817},2.4753825995807133,199.19886563910327,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":75.24175721350076},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F44<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F44<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F44<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F44<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.471140740740741},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY44","v":3.7148835145861563},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC44*Bilans!F44+CD44","v":3.373148148148148},{"v":1,"d":"100.00%"},4.76625,null,-1.3931018518518523,0.2922846791191927,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":105.9977153208808},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":25.8180496546901},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN44*Bilans!F44+CO44","v":2.471140740740741},1.8183865828092245,192.74482334792143,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":108.50219435768898}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R61*Bilans!F61+S61","v":3.5616666666666665},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":5.0034374999999995},null,-1.441770833333333,0.2881560593758457,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":79.71406408094435},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":32.26843591905564},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC61*Bilans!F61+AD61","v":3.2527083333333335},2.3935023584905664,190.79580038260846,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":84.5889066670938},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":3.311083333333334},{"v":1,"d":"100.00%"},5.0034374999999995,null,-1.6923541666666657,0.3382382945058604,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":74.10573018549748},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":37.87676981450251},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU61*Bilans!F61+AV61","v":2.5615833333333335},1.8849386792452834,139.68475718035896,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":99.57694917611624},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB61*Bilans!F61+BC61","v":3.5616666666666665},{"v":1,"d":"100.00%"},5.0034374999999995,null,-1.441770833333333,0.2881560593758457,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":79.71406408094435},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":32.26843591905564},null,{"$f":"IF(Bilans!W61<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W61<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W61<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W61<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W61<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W61<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM61*Bilans!F61+BN61","v":3.2527083333333335},2.3935023584905664,190.79580038260846,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":84.5889066670938},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F61<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F61<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F61<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F61<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F61*BT61+BU61","v":2.3933666666666666},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY61","v":3.835601175471094},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC61*Bilans!F61+CD61","v":3.314583333333333},{"v":1,"d":"100.00%"},5.0034374999999995,null,-1.6888541666666663,0.3375387754252285,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.64496122457476},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":32.26843591905564},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN61*Bilans!F61+CO61","v":2.3933666666666666},1.761156603773585,196.6242607387057,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":123.40322350657657}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R71*Bilans!F71+S71","v":3.8121666666666667},{"v":0.9706586368207056,"d":"97.07%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.7003125},null,0.11185416666666681,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC71*Bilans!F71+AD71","v":4.073},2.9971132075471703,241.88951419811326,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":34.73765179701222},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ71*Bilans!F71+AK71","v":3.6019},{"v":1,"d":"100.00%"},3.7003125,null,-0.09841249999999979,0.026595726712270867,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":78.56102538636941},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":2.1464746136306014},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.140016666666667},2.310578301886793,181.52140063172266,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":46.629713285156924},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB71*Bilans!F71+BC71","v":3.8121666666666667},{"v":0.9706586368207056,"d":"97.07%"},3.7003125,null,0.11185416666666681,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W71<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W71<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W71<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W71<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W71<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM71*Bilans!F71+BN71","v":3.595162037037037},2.645496593291405,213.51141630306608,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":39.35468118311498},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F71<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F71<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F71<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F71<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F71*BT71+BU71","v":2.912393333333333},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY71","v":3.152046770239368},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC71*Bilans!F71+CD71","v":3.6121666666666665},{"v":1,"d":"100.00%"},3.7003125,null,-0.08814583333333337,0.02382118627368185,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.68367881372633},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN71*Bilans!F71+CO71","v":2.912393333333333},2.143081886792453,172.91173062547688,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":48.56648096890327}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R77*Bilans!F77+S77","v":3.764},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.97125},null,-0.20725000000000016,0.0521875983632358,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":82.6587195467422},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":4.551280453257793},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC77*Bilans!F77+AD77","v":3.7840000000000003},2.7844528301886795,230.15930558169865,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":44.165838288000955},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ77*Bilans!F77+AK77","v":3.5152},{"v":1,"d":"100.00%"},3.97125,null,-0.45604999999999984,0.11483789738747242,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.19498696883852},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":10.01501303116147},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.9618},2.179437735849057,168.24166761826288,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":58.610753883023804},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB77*Bilans!F77+BC77","v":3.764},{"v":1,"d":"100.00%"},3.97125,null,-0.20725000000000016,0.0521875983632358,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":82.6587195467422},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":4.551280453257793},null,{"$f":"IF(Bilans!W77<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W77<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W77<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W77<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W77<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W77<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM77*Bilans!F77+BN77","v":3.468055555555556},2.551965408805032,210.94219301940248,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":47.654534838169276},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F77<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F77<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F77<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F77<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F77*BT77+BU77","v":2.75248},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY77","v":3.335174097541127},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC77*Bilans!F77+CD77","v":3.5639999999999996},{"v":1,"d":"100.00%"},3.97125,null,-0.40725000000000033,0.10254957507082162,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.10745042492917},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":4.551280453257793},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN77*Bilans!F77+CO77","v":2.75248},2.025409811320755,176.4282847297878,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":61.35059620137786}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R94*Bilans!F94+S94","v":3.6766666666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.42125},null,-0.7445833333333329,0.16841014042031846,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":81.50412213740458},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":16.505877862595412},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC94*Bilans!F94+AD94","v":3.5258333333333334},2.594481132075472,211.46090707187096,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":61.817185322840814},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":3.4203333333333337},{"v":1,"d":"100.00%"},4.42125,null,-1.000916666666666,0.22638771086608223,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":75.82174045801527},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":22.188259541984717},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU94*Bilans!F94+AV94","v":2.7743333333333333},2.041490566037736,154.78936784559988,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":76.53394821219085},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB94*Bilans!F94+BC94","v":3.6766666666666667},{"v":1,"d":"100.00%"},4.42125,null,-0.7445833333333329,0.16841014042031846,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":81.50412213740458},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":16.505877862595412},null,{"$f":"IF(Bilans!W94<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W94<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W94<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W94<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W94<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W94<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM94*Bilans!F94+BN94","v":3.5258333333333334},2.594481132075472,211.46090707187096,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":61.817185322840814},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F94<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F94<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F94<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F94<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F94*BT94+BU94","v":2.5842666666666667},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY94","v":3.5522649881333197},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC94*Bilans!F94+CD94","v":3.458333333333333},{"v":1,"d":"100.00%"},4.42125,null,-0.9629166666666666,0.21779285646970126,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":97.79220714353029},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":16.505877862595412},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN94*Bilans!F94+CO94","v":2.5842666666666667},1.9016301886792455,185.96461332171137,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":87.63142580259787}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R104*Bilans!F104+S104","v":4.064025},{"v":0.5183438832192223,"d":"51.83%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.1065625},null,1.9574625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC104*Bilans!F104+AD104","v":5.1968625},5.0988084905660385,216.48266148820758,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.741759589782074},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ104*Bilans!F104+AK104","v":4.064025},{"v":0.5183438832192223,"d":"51.83%"},2.1065625,null,1.9574625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU104*Bilans!F104+AV104","v":5.1968625},5.0988084905660385,216.48266148820758,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.741759589782074},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB104*Bilans!F104+BC104","v":4.064025},{"v":0.5183438832192223,"d":"51.83%"},2.1065625,null,1.9574625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W104<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W104<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W104<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W104<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W104<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM104*Bilans!F104+BN104","v":4.202847222222223},4.1235482180293515,175.0755484669812,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":13.282292846856715},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F104<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F104<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F104<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F104<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F104*BT104+BU104","v":3.5817975},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY104","v":2.5629589612478094},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC104*Bilans!F104+CD104","v":3.98},{"v":0.5292870603015075,"d":"52.93%"},2.1065625,null,1.8734375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN104*Bilans!F104+CO104","v":3.9407625},3.8664084905660383,164.15803848820758,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":14.165646266719662}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F116<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F116<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F116<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F116<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F116<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F116<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F116<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F116<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F116<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F116<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F116<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F116<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F116<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F116<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F116<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F116*BT116+BU116","v":3.5434958333333335},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY116","v":2.5906619992733164},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F119<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F119<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F119<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F119<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F119<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F119<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F119<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F119<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F119<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F119<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F119<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F119<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F119<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F119<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F119<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F119*BT119+BU119","v":3.844828333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY119","v":2.387622854423063},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F136<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F136<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F136<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F136<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F136<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F136<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F136<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F136<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F136<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F136<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F136<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F136<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F136<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F136<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F136<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F136*BT136+BU136","v":4.011323333333333},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY136","v":2.2885215768362395},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F142<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F142<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F142<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F142<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F142<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F142<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F142<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F142<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F142<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F142<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F142<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F142<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F142<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F142<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F142<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F142*BT142+BU142","v":3.8612433333333334},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY142","v":2.3774725412280846},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F152<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F152<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F152<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F152<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F152<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F152<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F152<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F152<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F152<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F152<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F152<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F152<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F152<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F152<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F152<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F152*BT152+BU152","v":4.1375625},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY152","v":2.218697602755246},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F169<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F169<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F169<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F169<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F169<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F169<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F169<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F169<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F169<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F169<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F169<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F169<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F169<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F169<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F169<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F169*BT169+BU169","v":4.2923325000000006},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY169","v":2.138697316668734},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F175<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F175<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F175<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F175<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F175<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F175<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F175<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F175<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F175<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F175<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F175<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F175<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F175<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F175<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F175<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F175*BT175+BU175","v":3.9941266666666673},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY175","v":2.2983747803024106},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F185<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F185<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F185<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F185<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F185<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F185<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F185<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F185<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F185<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F185<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F185<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F185<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F185<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F185<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F185<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F185*BT185+BU185","v":4.449838333333333},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY185","v":2.0629962961201214},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F201<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F201<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F201<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F201<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F201<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F201<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F201<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F201<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F201<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F201<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F201<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F201<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F201<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F201<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F201<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F201*BT201+BU201","v":4.347830833333333},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY201","v":2.1113976950575166},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F211<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F211<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F211<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F211<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F211<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F211<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F211<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.033199999999999986},{"$f":"IF(Bilans!F211<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F211<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F211<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F211<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F211<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F211<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F211<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F211<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.7960000000000003},{"$f":"Bilans!F211*BT211+BU211","v":4.518238333333334},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY211","v":2.031765330366592},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F217<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F217<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F217<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F217<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F217<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F217<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F217<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F217<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F217<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F217<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F217<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F217<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F217<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F217<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F217<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F217*BT217+BU217","v":4.143034166666666},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY217","v":2.215767389479651},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F234<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F234<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F234<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F234<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F234<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F234<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F234<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.033199999999999986},{"$f":"IF(Bilans!F234<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F234<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F234<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F234<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F234<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F234<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F234<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F234<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.7960000000000003},{"$f":"Bilans!F234*BT234+BU234","v":4.607601666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY234","v":1.9923597272767721},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F244<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F244<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F244<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F244<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F244<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F244<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F244<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F244<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F244<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F244<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F244<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F244<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F244<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F244<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F244<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F244*BT244+BU244","v":3.8909466666666663},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY244","v":2.359323009653178},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R250*Bilans!F250+S250","v":4.094366666666667},{"v":0.43871253999397536,"d":"43.87%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.7962499999999997},null,2.298116666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.471316666666667},5.471316666666667,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ250*Bilans!F250+AK250","v":4.094366666666667},{"v":0.43871253999397536,"d":"43.87%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":2.298116666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.471316666666667},5.471316666666667,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB250*Bilans!F250+BC250","v":4.094366666666667},{"v":0.43871253999397536,"d":"43.87%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":2.298116666666667},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W250<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W250<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W250<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W250<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W250<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM250*Bilans!F250+BN250","v":4.348425925925927},4.348425925925927,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F250<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F250<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F250<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F250<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F250*BT250+BU250","v":3.7111633333333334},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY250","v":2.4736178862153735},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC250*Bilans!F250+CD250","v":3.98},{"v":0.45131909547738686,"d":"45.13%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":2.1837500000000003},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN250*Bilans!F250+CO250","v":4.09385},4.09385,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W260<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W260<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W260<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W260<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W260<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9980787037037044},1.922679507337527,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F260<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F260<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F260<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F260<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F260*BT260+BU260","v":4.359555833333333},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY260","v":2.1057191032649163},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R277*Bilans!F277+S277","v":4.148908333333333},{"v":0.2984971950452831,"d":"29.85%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.2384375000000003},null,2.9104708333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.964670833333333},5.739588915094339,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ277*Bilans!F277+AK277","v":4.148908333333333},{"v":0.2984971950452831,"d":"29.85%"},1.2384375000000003,null,2.9104708333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.964670833333333},5.739588915094339,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB277*Bilans!F277+BC277","v":4.148908333333333},{"v":0.2984971950452831,"d":"29.85%"},1.2384375000000003,null,2.9104708333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W277<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W277<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W277<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W277<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W277<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM277*Bilans!F277+BN277","v":4.610115740740742},4.436149109014677,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F277<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F277<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F277<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F277<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F277*BT277+BU277","v":3.9437091666666664},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY277","v":2.3277578573977844},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC277*Bilans!F277+CD277","v":3.98},{"v":0.3111652010050252,"d":"31.12%"},1.2384375000000003,null,2.7415624999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN277*Bilans!F277+CO277","v":4.3690375},4.204168160377359,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R286*Bilans!F286+S286","v":4.10115},{"v":0.42107091913243844,"d":"42.11%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.7268749999999997},null,2.374275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.532675},5.532675,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ286*Bilans!F286+AK286","v":4.10115},{"v":0.42107091913243844,"d":"42.11%"},1.7268749999999997,null,2.374275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.532675},5.532675,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB286*Bilans!F286+BC286","v":4.10115},{"v":0.42107091913243844,"d":"42.11%"},1.7268749999999997,null,2.374275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W286<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W286<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W286<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W286<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W286<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM286*Bilans!F286+BN286","v":4.380972222222224},4.380972222222224,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F286<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F286<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F286<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F286<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F286*BT286+BU286","v":3.740085},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY286","v":2.4544896706893025},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC286*Bilans!F286+CD286","v":3.98},{"v":0.4338881909547738,"d":"43.39%"},1.7268749999999997,null,2.2531250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN286*Bilans!F286+CO286","v":4.128075},4.128075,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"R292*Bilans!F292+S292","v":4.015833333333333},{"v":0.6177111433907448,"d":"61.77%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.4806249999999994},null,1.5352083333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC292*Bilans!F292+AD292","v":5.011916666666667},4.349965408805032,223.74047080188674,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":15.253259224934192},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.546666666666667},{"$f":"AJ292*Bilans!F292+AK292","v":3.935583333333333},{"v":0.6303068160162617,"d":"63.03%"},2.4806249999999994,null,1.4549583333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.136666666666666},{"$f":"AU292*Bilans!F292+AV292","v":3.794833333333333},3.2936289308176097,169.4078040566037,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":20.14530215567696},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"BB292*Bilans!F292+BC292","v":4.015833333333333},{"v":0.6177111433907448,"d":"61.77%"},2.4806249999999994,null,1.5352083333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W292<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W292<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W292<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W292<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W292<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM292*Bilans!F292+BN292","v":5.450694444444445},4.73079140461216,243.32825589622638,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":14.025380602347568},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F292<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F292<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.050666666666666714},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F292<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F292<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.015333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.470066666666667},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY292","v":2.6454823154214133},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.546666666666667},{"$f":"CC292*Bilans!F292+CD292","v":3.935583333333333},{"v":0.6303068160162617,"d":"63.03%"},2.4806249999999994,null,1.4549583333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":3.136666666666666},{"$f":"CN292*Bilans!F292+CO292","v":3.794833333333333},3.2936289308176097,169.4078040566037,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":20.14530215567696}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"R309*Bilans!F309+S309","v":3.9650000000000003},{"v":0.7121689785624212,"d":"71.22%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.8237500000000004},null,1.1412499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC309*Bilans!F309+AD309","v":4.9255},4.274962264150943,255.08699830188678,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":18.005843149889884},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.546666666666667},{"$f":"AJ309*Bilans!F309+AK309","v":3.8695},{"v":0.729745445147952,"d":"72.97%"},2.8237500000000004,null,1.0457499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.136666666666666},{"$f":"AU309*Bilans!F309+AV309","v":3.683},3.1965660377358485,190.73909547169808,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":24.08030964832545},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"BB309*Bilans!F309+BC309","v":3.9650000000000003},{"v":0.7121689785624212,"d":"71.22%"},2.8237500000000004,null,1.1412499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W309<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W309<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W309<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W309<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W309<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM309*Bilans!F309+BN309","v":5.289722222222223},4.5910796645702305,273.94972358490566,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":16.76605627081959},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F309<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F309<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.050666666666666714},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F309<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F309<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.015333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.3928},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY309","v":2.705729780712096},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.546666666666667},{"$f":"CC309*Bilans!F309+CD309","v":3.8695},{"v":0.729745445147952,"d":"72.97%"},2.8237500000000004,null,1.0457499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":3.136666666666666},{"$f":"CN309*Bilans!F309+CO309","v":3.683},3.1965660377358485,190.73909547169808,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":24.08030964832545}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"R315*Bilans!F315+S315","v":4.048333333333333},{"v":0.5585631947303419,"d":"55.86%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.2612500000000004},null,1.7870833333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC315*Bilans!F315+AD315","v":5.067166666666667},4.971559748427674,229.53691358490576,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.980002859029602},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.546666666666667},{"$f":"AJ315*Bilans!F315+AK315","v":3.977833333333333},{"v":0.5684627309674447,"d":"56.85%"},2.2612500000000004,null,1.7165833333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.136666666666666},{"$f":"AU315*Bilans!F315+AV315","v":3.866333333333333},3.793383647798742,175.14052301886798,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.700837439567078},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"BB315*Bilans!F315+BC315","v":4.048333333333333},{"v":0.5585631947303419,"d":"55.86%"},2.2612500000000004,null,1.7870833333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W315<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W315<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W315<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W315<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W315<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM315*Bilans!F315+BN315","v":5.5536111111111115},5.448825995807129,251.5722962264152,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.930666540981653},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F315<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F315<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.050666666666666714},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F315<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F315<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.015333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.5194666666666667},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY315","v":2.6083497499621155},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.546666666666667},{"$f":"CC315*Bilans!F315+CD315","v":3.977833333333333},{"v":0.5684627309674447,"d":"56.85%"},2.2612500000000004,null,1.7165833333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":3.136666666666666},{"$f":"CN315*Bilans!F315+CO315","v":3.866333333333333},3.793383647798742,175.14052301886798,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":15.700837439567078}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R325*Bilans!F325+S325","v":3.8638333333333335},{"v":0.8824623646637624,"d":"88.25%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.4096875000000004},null,0.454145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.383},3.22522641509434,237.80400665094348,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":29.490929552993215},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ325*Bilans!F325+AK325","v":3.6949},{"v":0.9228091423313216,"d":"92.28%"},3.4096875000000004,null,0.28521249999999965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.3311833333333336},2.4512481132075474,180.73665150707552,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":38.8026509791123},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB325*Bilans!F325+BC325","v":3.8638333333333335},{"v":0.8824623646637624,"d":"88.25%"},3.4096875000000004,null,0.454145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W325<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W325<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W325<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W325<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W325<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.73150462962963},2.745824161425577,202.4564799823114,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":34.63984560126321},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F325<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F325<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F325<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F325<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F325*BT325+BU325","v":3.0839266666666667},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY325","v":2.9767244789651293},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC325*Bilans!F325+CD325","v":3.6638333333333333},{"v":0.9306338989218943,"d":"93.06%"},3.4096875000000004,null,0.25414583333333285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN325*Bilans!F325+CO325","v":3.0839266666666667},2.269304528301887,167.32149613301894,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":41.91368933246443}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R342*Bilans!F342+S342","v":3.7218518518518517},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.1925},null,-0.47064814814814815,0.1122595463680735,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":82.13374677002585},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":10.386253229974162},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC342*Bilans!F342+AD342","v":3.6331481481481482},2.6734486373165622,219.5803533800292,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":53.02967452482615},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":3.4632592592592597},{"v":1,"d":"100.00%"},4.1925,null,-0.7292407407407402,0.1739393537843149,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":76.42713098787519},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":16.09286901212482},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU342*Bilans!F342+AV342","v":2.857925925925926},2.1030020964360587,160.7264166920948,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":67.64087600956061},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB342*Bilans!F342+BC342","v":3.7218518518518517},{"v":1,"d":"100.00%"},4.1925,null,-0.47064814814814815,0.1122595463680735,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":82.13374677002585},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":10.386253229974162},null,{"$f":"IF(Bilans!W342<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W342<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W342<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W342<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W342<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W342<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM342*Bilans!F342+BN342","v":3.6331481481481482},2.6734486373165622,219.5803533800292,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":53.02967452482615},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F342<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F342<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F342<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F342<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F342*BT342+BU342","v":2.6592740740740743},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY342","v":3.452069904903037},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC342*Bilans!F342+CD342","v":3.5148148148148146},{"v":1,"d":"100.00%"},4.1925,null,-0.6776851851851853,0.16164226241745625,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.35835773758255},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":10.386253229974162},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN342*Bilans!F342+CO342","v":2.6592740740740743},1.9568243186582812,180.72908045224278,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":74.28379448102497}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R352*Bilans!F352+S352","v":3.6446296296296294},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.5834375},null,-0.9388078703703702,0.20482615294096848,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":81.03020294993297},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":20.87229705006704},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC352*Bilans!F352+AD352","v":3.4497453703703704},2.538491876310273,205.69451192417756,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":68.10284693274978},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":3.3898981481481485},{"v":1,"d":"100.00%"},4.5834375,null,-1.1935393518518511,0.2604026676161399,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":75.36681716324631},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":26.535682836753697},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU352*Bilans!F352+AV352","v":2.715064814814815},1.997877882599581,150.5736970923763,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":82.89426247499216},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB352*Bilans!F352+BC352","v":3.6446296296296294},{"v":1,"d":"100.00%"},4.5834375,null,-0.9388078703703702,0.20482615294096848,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":81.03020294993297},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":20.87229705006704},null,{"$f":"IF(Bilans!W352<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W352<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W352<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W352<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W352<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W352<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM352*Bilans!F352+BN352","v":3.4497453703703704},2.538491876310273,205.69451192417756,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":68.10284693274978},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F352<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F352<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F352<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F352<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.5310851851851854},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY352","v":3.62690282165606},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC352*Bilans!F352+CD352","v":3.418287037037037},{"v":1,"d":"100.00%"},4.5834375,null,-1.1651504629629628,0.2542088689903512,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.64829113100966},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":20.87229705006704},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN352*Bilans!F352+CO352","v":2.5310851851851854},1.8624966457023064,189.31960127287698,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":97.32877015476016}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R358*Bilans!F358+S358","v":3.7312962962962963},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.1446875},null,-0.4133912037037035,0.09974001748110166,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":82.25900525270804},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":9.113494747291961},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC358*Bilans!F358+AD358","v":3.6555787037037035},2.689954140461216,221.27295176974292,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":51.204707799031794},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":3.472231481481482},{"v":1,"d":"100.00%"},4.1446875,null,-0.6724560185185178,0.16224528834044008,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":76.54774239111315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":14.824757608886861},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU358*Bilans!F358+AV358","v":2.8753981481481485},2.1158590146750527,161.96423079126043,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":65.7936761778623},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB358*Bilans!F358+BC358","v":3.7312962962962963},{"v":1,"d":"100.00%"},4.1446875,null,-0.4133912037037035,0.09974001748110166,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":82.25900525270804},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":9.113494747291961},null,{"$f":"IF(Bilans!W358<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W358<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W358<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W358<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W358<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W358<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM358*Bilans!F358+BN358","v":3.6555787037037035},2.689954140461216,221.27295176974292,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":51.204707799031794},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F358<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F358<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F358<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F358<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.674951851851852},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY358","v":3.431837471633273},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC358*Bilans!F358+CD358","v":3.5266203703703702},{"v":1,"d":"100.00%"},4.1446875,null,-0.6180671296296296,0.1491227335304844,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.22337726646951},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":9.113494747291961},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN358*Bilans!F358+CO358","v":2.674951851851852},1.9683607966457024,179.5605195489394,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":71.54125908787358}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R369*Bilans!F369+S369","v":3.7528333333333332},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.0340625},null,-0.28122916666666686,0.06971363648100813,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":82.53268045549616},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":6.184819544503839},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC369*Bilans!F369+AD369","v":3.7170000000000005},2.735150943396227,225.73933880886966,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":46.90393174192626},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ369*Bilans!F369+AK369","v":3.4951},{"v":1,"d":"100.00%"},4.0340625,null,-0.5389625000000002,0.13360291269656835,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":76.8645835928422},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":11.852916407157803},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.9204833333333338},2.1490349056603777,165.18467315006785,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":61.429723452530325},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB369*Bilans!F369+BC369","v":3.7528333333333332},{"v":1,"d":"100.00%"},4.0340625,null,-0.28122916666666686,0.06971363648100813,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":82.53268045549616},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":6.184819544503839},null,{"$f":"IF(Bilans!W369<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W369<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W369<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W369<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W369<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W369<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM369*Bilans!F369+BN369","v":3.438587962962963},2.530281708595388,208.83093171789002,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":50.05561257999303},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F369<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F369<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F369<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F369<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F369*BT369+BU369","v":2.7154066666666665},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY369","v":3.38070908961457},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC369*Bilans!F369+CD369","v":3.552833333333333},{"v":1,"d":"100.00%"},4.0340625,null,-0.48122916666666704,0.11929145040927527,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.59820854959072},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":6.184819544503839},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN369*Bilans!F369+CO369","v":2.7154066666666665},1.9981294339622642,177.03068829926434,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":65.17775930024114}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R370*Bilans!F370+S370","v":3.6966666666666663},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.32},null,-0.623333333333334,0.14429012345679026,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":81.78875},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":13.791250000000016},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC370*Bilans!F370+AD370","v":3.5733333333333333},2.629433962264151,215.0581169811321,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":57.91626385978761},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":3.439333333333334},{"v":1,"d":"100.00%"},4.32,null,-0.8806666666666665,0.20385802469135797,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":76.09525000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":19.48475},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU370*Bilans!F370+AV370","v":2.8113333333333337},2.068716981132076,157.41953585849063,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":72.5864159743073},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB370*Bilans!F370+BC370","v":3.6966666666666663},{"v":1,"d":"100.00%"},4.32,null,-0.623333333333334,0.14429012345679026,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":81.78875},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":13.791250000000016},null,{"$f":"IF(Bilans!W370<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W370<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W370<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W370<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W370<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W370<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM370*Bilans!F370+BN370","v":3.5733333333333333},2.629433962264151,215.0581169811321,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":57.91626385978761},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F370<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F370<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F370<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F370<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F370*BT370+BU370","v":2.6174666666666666},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY370","v":3.50720798736692},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC370*Bilans!F370+CD370","v":3.483333333333333},{"v":1,"d":"100.00%"},4.32,null,-0.8366666666666673,0.19367283950617298,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.38632716049383},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":13.791250000000016},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN370*Bilans!F370+CO370","v":2.6174666666666666},1.9260603773584908,183.7198252855812,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":81.67674820454661}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R371*Bilans!F371+S371","v":3.7728333333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.9215625},null,-0.14872916666666658,0.03792599675936992,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":82.75520057375091},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":3.2622994262491023},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC371*Bilans!F371+AD371","v":3.837},2.8234528301886797,233.65540527278887,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":42.01817402385531},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ371*Bilans!F371+AK371","v":3.5311},{"v":1,"d":"100.00%"},3.9215625,null,-0.39046249999999993,0.09956809307514541,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":77.45290155390869},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":8.564598446091322},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU371*Bilans!F371+AV371","v":2.9944833333333336},2.2034877358490568,170.66651867996214,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":56.39201209814866},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB371*Bilans!F371+BC371","v":3.7728333333333333},{"v":1,"d":"100.00%"},3.9215625,null,-0.14872916666666658,0.03792599675936992,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":82.75520057375091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":3.2622994262491023},null,{"$f":"IF(Bilans!W371<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W371<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W371<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W371<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W371<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W371<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM371*Bilans!F371+BN371","v":3.491365740740741},2.5691181865828097,212.60789082833162,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":45.7612264192971},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F371<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F371<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F371<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F371<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F371*BT371+BU371","v":2.7818066666666668},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY371","v":3.3000136601872647},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC371*Bilans!F371+CD371","v":3.572833333333333},{"v":1,"d":"100.00%"},3.9215625,null,-0.34872916666666676,0.08892607644699448,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":85.92857392355302},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":3.2622994262491023},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN371*Bilans!F371+CO371","v":2.7818066666666668},2.046989811320755,175.89491532283535,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":58.36000870983638}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":13947.57004936427},{"$f":"SUM(AA7:AA372)","v":3517.1171506357236},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.9227567075044494},{"$f":"SUM(AF7:AF372)/229","v":3.2505741764622416},{"$f":"SUM(AG7:AG372)/Z373","v":3.010773024114681},{"$f":"SUM(AH7:AH372)","v":10990.8656631101},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":13354.375327179576},{"$f":"SUM(AS7:AS372)","v":4110.311872820424},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.243824188824197},{"$f":"SUM(AX7:AX372)/229","v":2.7097594927677537},{"$f":"SUM(AY7:AY372)/AR373","v":2.401993214009106},{"$f":"SUM(AZ7:AZ372)","v":13178.022398962514},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":13976.999421508614},{"$f":"SUM(BK7:BK372)","v":3487.6877784913804},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6706751293870297},{"$f":"SUM(BP7:BP372)/229","v":3.0357821275774417},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.8183436182766433},{"$f":"SUM(BR7:BR372)","v":11575.401404778822},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1057.569876928985},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17430.104481148705},{"$f":"SUM(CL7:CL372)","v":3487.6877784913804},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.850495238832282},{"$f":"SUM(CQ7:CQ372)/229","v":2.3469740664643473},{"$f":"SUM(CR7:CR372)/CK373","v":2.0340729228168613},{"$f":"SUM(CS7:CS372)","v":16838.18704887013}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.374043745295615},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"AWH-P012T","index":14,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH012HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.46},{"$f":"E7*Dane!$E$26","v":7.46},{"$f":"F7*Dane!$E$26","v":8.1},{"$f":"G7*Dane!$E$26","v":8.9},{"$f":"H7*Dane!$E$26","v":11.4},{"$f":"I7*Dane!$E$26","v":11.81},{"$f":"S5*T3+S6","v":11.892000000000001},{"$f":"$S$5*U3+$S$6","v":12.015},{"$f":"J7*Dane!$E$26","v":12.22},{"$f":"K7*Dane!$E$26","v":12.63}]
[null,"Q",null,6.46,7.46,8.1,8.9,11.4,11.81,12.22,{"$f":"J5+(J5-I5)","v":12.63},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.07999999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.08888888888888896},{"$f":"(R4-Q4)/(R3-Q3)","v":0.5},{"$f":"(S4-R4)/(S3-R3)","v":0.13666666666666671},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.041000000000000016},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.041000000000000016}]
[null,"COP",null,2.41,2.63,2.75,3.45,4.65,5.3,8.7,7.96,null,"b=",{"$f":"N4-N5*$N$3","v":10.46},{"$f":"O4-O5*O3","v":8.66},{"$f":"P4-P5*P3","v":8.722222222222221},{"$f":"Q4-Q5*Q3","v":7.9},{"$f":"R4-R5*R3","v":10.443333333333333},{"$f":"S4-S5*$S$3","v":11.4},null,null,{"$f":"V4-V5*V3","v":11.4}]
[{"$nulls":3},{"$f":"D5","v":6.46},7.46,8.1,8.9,11.4,11.81,{"$f":"I7/I5*J5","v":12.22},{"$f":"J7/J5*K5","v":12.63},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.460000000000001},7.460000000000001,8.099999999999998,8.9,11.4,11.81,{"$f":"T4","v":11.892000000000001},{"$f":"U4","v":12.015},{"$f":"V5*V3+V6","v":12.22},{"$f":"W4","v":12.63}]
[null,"Q",null,6.17,7.15,7.86,8.42,10.8,11.06,12.05,{"$f":"J9+(J9-I9)","v":13.040000000000001},null,"COP",{"$f":"D6","v":2.41},2.63,2.75,3.45,4.65,5.3,{"$f":"T3*S10+S11","v":5.98},{"$f":"U3*S10+S11","v":7},{"$f":"J6","v":8.7},{"$f":"K6","v":7.96}]
[null,"COP",null,2.11,2.3,2.37,2.92,3.75,4.17,6.1,5.6,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04399999999999995},{"$f":"(P9-O9)/(P3-O3)","v":0.015000000000000013},{"$f":"(Q9-P9)/(Q3-P3)","v":0.07777777777777779},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.21666666666666648},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.33999999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-0.07399999999999993}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.289999999999999},{"$f":"O9-O10*O3","v":2.855},{"$f":"P9-P10*P3","v":3.2944444444444443},{"$f":"Q9-Q10*Q3","v":2.97},{"$f":"R9-R10*R3","v":3.133333333333335},{"$f":"S9-S10*$S$3","v":1.9000000000000004},null,null,{"$f":"V9-V10*V3","v":10.179999999999998}]
[null,"Q",null,6.38,6.98,7.7,8.35,10.95,11.09,12.12,{"$f":"J12+(J12-I12)","v":13.149999999999999},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":2.03},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.1999999999999997,"d":"2.20"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.246,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.692,"d":"2.69"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.51},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.8339999999999996,"d":"3.83"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.4639999999999995,"d":"5.46"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.068,"d":"5.07"}},null,"COP=",{"$f":"N10*N3+N11","v":2.41},{"$f":"O10*O3+O11","v":2.63},2.75,3.45,4.65,5.3,{"$f":"T9","v":5.98},{"$f":"U9","v":7},8.7,{"$f":"W9","v":7.96}]
[{"$nulls":3},{"$f":"D12","v":6.38},{"$f":"E12","v":6.98},{"v":7.7,"d":"7.70"},8.35,10.95,11.09,12.12,{"v":13.149999999999999,"d":"13.15"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.91,2.05,2.06,2.35,3.15,3.33,4.51,4.27,null,"Q",{"$f":"D9*Dane!$E$26","v":6.17},{"$f":"E9*Dane!$E$26","v":7.15},{"$f":"F9*Dane!$E$26","v":7.86},{"$f":"G9*Dane!$E$26","v":8.42},{"$f":"H9*Dane!$E$26","v":10.8},{"$f":"I9*Dane!$E$26","v":11.06},{"$f":"S16*T14+S17","v":11.258000000000001},{"$f":"$S$16*U14+$S$17","v":11.555},{"$f":"J9*Dane!$E$26","v":12.05},{"$f":"K9*Dane!$E$26","v":13.040000000000001}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1960000000000001},{"$f":"(P15-O15)/(P3-O3)","v":0.08875},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06222222222222218},{"$f":"(R15-Q15)/(R3-Q3)","v":0.47600000000000015},{"$f":"(S15-R15)/(S3-R3)","v":0.0866666666666666},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09900000000000002},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.09900000000000002}]
[null,"Napełnienie",{"$nulls":3},1.07,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.090000000000002},{"$f":"O15-O16*O3","v":8.48125},{"$f":"P15-P16*P3","v":8.295555555555556},{"$f":"Q15-Q16*Q3","v":7.468},{"$f":"R15-R16*R3","v":10.193333333333335},{"$f":"S15-S16*$S$3","v":10.07},null,null,{"$f":"V15-V16*V14","v":10.07}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},65,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.17},{"$f":"O16*O14+O17","v":7.1499999999999995},7.86,8.42,10.8,11.06,{"$f":"T15","v":11.258000000000001},{"$f":"U15","v":11.555},12.05,{"$f":"W15","v":13.040000000000001}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},68,{"$nulls":6},"COP",{"$f":"D10","v":2.11},2.3,2.37,2.92,3.75,4.17,{"$f":"T14*S21+S22","v":4.556},{"$f":"U14*S21+S22","v":5.135},{"$f":"J10","v":6.1},{"$f":"K10","v":5.6}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.008750000000000036},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06111111111111109},{"$f":"(R20-Q20)/(R14-Q14)","v":0.166},{"$f":"(S20-R20)/(S14-R14)","v":0.13999999999999999},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.19299999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":-0.05}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8699999999999997},{"$f":"O20-O21*O14","v":2.4312500000000004},{"$f":"P20-P21*P14","v":2.7977777777777777},{"$f":"Q20-Q21*Q14","v":2.588},{"$f":"R20-R21*R14","v":2.77},{"$f":"S20-S21*$S$3","v":2.24},null,null,{"$f":"V20-V21*V14","v":7.1}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,45 | 4,65"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.11},{"$f":"O21*O14+O22","v":2.3},2.37,2.92,3.75,4.17,{"$f":"T20","v":4.556},{"$f":"U20","v":5.135},6.1,{"$f":"W20","v":5.6}]
[null,{"$f":"ROUND((3000+300)*4.65/0.65,0)","v":23608},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.46},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.38},{"$f":"E14*Dane!$E$26","v":6.98},{"$f":"F14*Dane!$E$26","v":{"v":7.7,"d":"7.70"}},{"$f":"G14*Dane!$E$26","v":8.35},{"$f":"H14*Dane!$E$26","v":10.95},{"$f":"I14*Dane!$E$26","v":11.09},{"$f":"S27*T25+S28","v":11.296},{"$f":"S27*U25+S28","v":11.605},{"$f":"J14*Dane!$E$26","v":12.12},{"$f":"K14*Dane!$E$26","v":13.149999999999999}]
[null,{"$f":"D14+9","v":{"v":15.379999999999999,"d":"15.38"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.1200000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.08999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":0.07222222222222216},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5199999999999999},{"$f":"(S26-R26)/(S3-R3)","v":0.046666666666666856},{"$f":"(V26-S26)/(V3-S3)","v":0.10299999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.10299999999999994}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.46},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.780000000000001},8.33,8.205555555555556,7.31,10.623333333333331,10.06,null,null,{"$f":"V26-V27*V25","v":10.06}]
[null,{"$f":"D9+9","v":15.17},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.379999999999999},{"$f":"O27*O25+O28","v":6.98},7.700000000000001,8.35,10.95,11.09,{"$f":"T26","v":11.296},{"$f":"U26","v":11.605},12.12,{"$f":"W26","v":13.149999999999999}]
[{"$nulls":12},"COP",{"$f":"D13","v":2.03},{"v":2.1999999999999997,"d":"2.20"},{"v":2.246,"d":"2.25"},{"v":2.692,"d":"2.69"},3.51,{"v":3.8339999999999996,"d":"3.83"},{"$f":"T25*S32+S33","v":4.159999999999999},{"$f":"U25*S32+S33","v":4.648999999999999},{"$f":"J13","v":5.4639999999999995},{"$f":"K13","v":5.068}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03399999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.005750000000000033},{"$f":"(Q31-P31)/(Q25-P25)","v":0.049555555555555575},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1635999999999999},{"$f":"(S31-R31)/(S25-R25)","v":0.10799999999999994},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.16299999999999998},null,null,{"$f":"(W31-V31)/(W25-V25)","v":-0.03959999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.7099999999999995},{"$f":"O31-O32*O25","v":2.2862500000000003},{"$f":"P31-P32*P25","v":2.592888888888889},{"$f":"Q31-Q32*Q25","v":2.3648000000000002},{"$f":"R31-R32*R25","v":2.7540000000000004},{"$f":"S31-S32*$S$3","v":2.2039999999999997},null,null,{"$f":"V31-V32*V25","v":6.255999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":2.03},{"$f":"O32*O25+O33","v":2.1999999999999997},2.246,2.692,3.51,3.8339999999999996,{"$f":"T31","v":4.159999999999999},{"$f":"U31","v":4.648999999999999},5.4639999999999995,{"$f":"W31","v":5.068}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-14.023529411764706},-13.639344262295085,-13.451327433628311,-4.689655172413794,-16.433179723502302,-25.93984962406015,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-25.93984962406015},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-25.93984962406015},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-25.93984962406015},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-25.93984962406015}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-13.639344262295085},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-13.639344262295085},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-13.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH012HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.7297543859649125},{"$f":"E66*Dane!$E$26","v":3.14},{"$f":"F66*Dane!$E$26","v":5.7},{"$f":"G66*Dane!$E$26","v":7.95},{"$f":"H66*Dane!$E$26","v":10.215},{"$f":"I66*Dane!$E$26","v":10.985},{"$f":"I57*J52+I58","v":11.205},{"$f":"I57*K52+I58","v":11.535},{"$f":"L66*Dane!$E$26","v":12.085},{"$f":"M66*Dane!$E$26","v":13.185000000000002}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.2523961661341851},1.4,{"$f":"(1.82+1.31)/2","v":1.565},{"$f":"(2.1+1.7)/2","v":1.9},{"$f":"(1.97+2.49)/2","v":2.23},{"$f":"(2.69+2.13)/2","v":2.41},null,null,{"$f":"(3.39+2.55)/2","v":2.9699999999999998},{"$f":"L55+(L55-I55)","v":3.5299999999999994}]
[null,"Q",null,{"$f":"D54","v":1.7297543859649125},3.14,5.7,7.95,10.215,10.985,null,null,{"$f":"L54","v":12.085},{"$f":"M54","v":13.185000000000002}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.28204912280701755},{"$f":"(F54-E54)/(F52-E52)","v":0.32},{"$f":"(G54-F54)/(G52-F52)","v":0.25},{"$f":"(H54-G54)/(H52-G52)","v":0.45299999999999996},{"$f":"(I54-H54)/(I52-H52)","v":0.25666666666666654},{"$f":"(L54-I54)/(L52-I52)","v":0.11000000000000014}]
[null,"b=",null,{"$f":"D54-D57*D52","v":7.370736842105264},7.9399999999999995,7.45,7.0440000000000005,8.418333333333335,9.884999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.7297543859649123},3.1399999999999997,5.7,7.95,10.215,10.985]
[null,"COP",null,{"$f":"D55","v":1.2523961661341851},1.4,1.565,1.9,2.23,2.41,null,null,{"$f":"L55","v":2.9699999999999998},{"$f":"M55","v":3.5299999999999994}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.029520766773162954},{"$f":"(F61-E61)/(F52-E52)","v":0.020625000000000004},{"$f":"(G61-F61)/(G52-F52)","v":0.03722222222222222},{"$f":"(H61-G61)/(H52-G52)","v":0.06600000000000002},{"$f":"(I61-H61)/(I52-H52)","v":0.06000000000000005},{"$f":"(L61-I61)/(L52-I52)","v":0.05599999999999996}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.8428115015974442},1.709375,1.8255555555555554,1.7679999999999998,1.8099999999999996,1.8500000000000005]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.2523961661341851},1.4,1.565,1.9,2.23,2.41]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.7297543859649125},3.14,{"$f":"(3.79+7.61)/2","v":5.7},{"$f":"(8.32+7.58)/2","v":7.95},{"$f":"(10.11+10.32)/2","v":10.215},{"$f":"(11.32+10.65)/2","v":10.985},null,null,{"$f":"(12.01+12.16)/2","v":12.085},{"$f":"L66+(L66-I66)","v":13.185000000000002}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"AWH-P014T","index":15,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH014HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.46},{"$f":"E7*Dane!$E$26","v":7.46},{"$f":"F7*Dane!$E$26","v":8.1},{"$f":"G7*Dane!$E$26","v":9.4},{"$f":"H7*Dane!$E$26","v":13.8},{"$f":"I7*Dane!$E$26","v":14.11},{"$f":"S5*T3+S6","v":14.132},{"$f":"$S$5*U3+$S$6","v":14.165},{"$f":"J7*Dane!$E$26","v":14.22},{"$f":"K7*Dane!$E$26","v":14.330000000000002}]
[null,"Q",null,6.46,7.46,8.1,9.4,13.8,14.11,14.22,{"$f":"J5+(J5-I5)","v":14.330000000000002},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.07999999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14444444444444451},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8800000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.1033333333333329},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.01100000000000012},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.01100000000000012}]
[null,"COP",null,2.41,2.63,2.75,3.3,4.4,4.83,7.91,10.1,null,"b=",{"$f":"N4-N5*$N$3","v":10.46},{"$f":"O4-O5*O3","v":8.66},{"$f":"P4-P5*P3","v":9.11111111111111},{"$f":"Q4-Q5*Q3","v":7.640000000000001},{"$f":"R4-R5*R3","v":13.07666666666667},{"$f":"S4-S5*$S$3","v":13.999999999999998},null,null,{"$f":"V4-V5*V3","v":13.999999999999998}]
[{"$nulls":3},{"$f":"D5","v":6.46},7.46,8.1,9.4,13.8,14.11,{"$f":"I7/I5*J5","v":14.22},{"$f":"J7/J5*K5","v":14.330000000000002},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.460000000000001},7.460000000000001,8.1,9.4,13.8,14.11,{"$f":"T4","v":14.132},{"$f":"U4","v":14.165},{"$f":"V5*V3+V6","v":14.22},{"$f":"W4","v":14.330000000000002}]
[null,"Q",null,6.17,7.15,7.86,12.7,13.6,13.91,14.01,{"$f":"J9+(J9-I9)","v":14.11},null,"COP",{"$f":"D6","v":2.41},2.63,2.75,3.3,4.4,4.83,{"$f":"T3*S10+S11","v":5.446},{"$f":"U3*S10+S11","v":6.37},{"$f":"J6","v":7.91},{"$f":"K6","v":10.1}]
[null,"COP",null,2.11,2.3,2.37,3.24,3.5,3.86,5.69,7.02,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04399999999999995},{"$f":"(P9-O9)/(P3-O3)","v":0.015000000000000013},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06111111111111109},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.14333333333333323},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.308},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.21899999999999994}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.289999999999999},{"$f":"O9-O10*O3","v":2.855},{"$f":"P9-P10*P3","v":3.1777777777777776},{"$f":"Q9-Q10*Q3","v":2.8599999999999994},{"$f":"R9-R10*R3","v":3.396666666666668},{"$f":"S9-S10*$S$3","v":1.75},null,null,{"$f":"V9-V10*V3","v":3.530000000000001}]
[null,"Q",null,6.38,6.98,7.7,12.4,13.25,13.65,14.09,{"$f":"J12+(J12-I12)","v":14.53},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":2.03},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.1999999999999997,"d":"2.20"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.246,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.028,"d":"3.03"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.2800000000000002,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.572,"d":"3.57"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.126,"d":"5.13"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.304,"d":"6.30"}},null,"COP=",{"$f":"N10*N3+N11","v":2.41},{"$f":"O10*O3+O11","v":2.63},2.75,3.3,4.4,4.83,{"$f":"T9","v":5.446},{"$f":"U9","v":6.37},7.91,{"$f":"W9","v":10.1}]
[{"$nulls":3},{"$f":"D12","v":6.38},{"$f":"E12","v":6.98},{"v":7.7,"d":"7.70"},{"v":12.4,"d":"12.40"},13.25,13.65,14.09,14.53,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.91,2.05,2.06,2.71,2.95,3.14,4.28,5.23,null,"Q",{"$f":"D9*Dane!$E$26","v":6.17},{"$f":"E9*Dane!$E$26","v":7.15},{"$f":"F9*Dane!$E$26","v":7.86},{"$f":"G9*Dane!$E$26","v":12.7},{"$f":"H9*Dane!$E$26","v":13.6},{"$f":"I9*Dane!$E$26","v":13.91},{"$f":"S16*T14+S17","v":13.93},{"$f":"$S$16*U14+$S$17","v":13.96},{"$f":"J9*Dane!$E$26","v":14.01},{"$f":"K9*Dane!$E$26","v":14.11}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1960000000000001},{"$f":"(P15-O15)/(P3-O3)","v":0.08875},{"$f":"(Q15-P15)/(Q3-P3)","v":0.5377777777777777},{"$f":"(R15-Q15)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S15-R15)/(S3-R3)","v":0.1033333333333335},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.009999999999999964},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.009999999999999964}]
[null,"Napełnienie",{"$nulls":3},1.07,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.090000000000002},{"$f":"O15-O16*O3","v":8.48125},{"$f":"P15-P16*P3","v":11.624444444444444},{"$f":"Q15-Q16*Q3","v":12.34},{"$f":"R15-R16*R3","v":12.876666666666665},{"$f":"S15-S16*$S$3","v":13.81},null,null,{"$f":"V15-V16*V14","v":13.81}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},66,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.17},{"$f":"O16*O14+O17","v":7.1499999999999995},7.86,12.7,13.6,13.91,{"$f":"T15","v":13.93},{"$f":"U15","v":13.96},14.01,{"$f":"W15","v":14.11}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},69,{"$nulls":6},"COP",{"$f":"D10","v":2.11},2.3,2.37,3.24,3.5,3.86,{"$f":"T14*S21+S22","v":4.226},{"$f":"U14*S21+S22","v":4.775},{"$f":"J10","v":5.69},{"$f":"K10","v":7.02}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.008750000000000036},{"$f":"(Q20-P20)/(Q14-P14)","v":0.09666666666666668},{"$f":"(R20-Q20)/(R14-Q14)","v":0.051999999999999956},{"$f":"(S20-R20)/(S14-R14)","v":0.11999999999999995},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.18300000000000005},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13299999999999992}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8699999999999997},{"$f":"O20-O21*O14","v":2.4312500000000004},{"$f":"P20-P21*P14","v":3.046666666666667},{"$f":"Q20-Q21*Q14","v":3.136},{"$f":"R20-R21*R14","v":2.66},{"$f":"S20-S21*$S$3","v":2.0299999999999994},null,null,{"$f":"V20-V21*V14","v":3.030000000000002}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,3 | 4,4"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.11},{"$f":"O21*O14+O22","v":2.3},2.37,3.24,3.5,3.86,{"$f":"T20","v":4.226},{"$f":"U20","v":4.775},5.69,{"$f":"W20","v":7.02}]
[null,{"$f":"ROUND((3200+300)*4.65/0.65,0)","v":25038},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.46},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.38},{"$f":"E14*Dane!$E$26","v":6.98},{"$f":"F14*Dane!$E$26","v":{"v":7.7,"d":"7.70"}},{"$f":"G14*Dane!$E$26","v":{"v":12.4,"d":"12.40"}},{"$f":"H14*Dane!$E$26","v":13.25},{"$f":"I14*Dane!$E$26","v":13.65},{"$f":"S27*T25+S28","v":13.738},{"$f":"S27*U25+S28","v":13.870000000000001},{"$f":"J14*Dane!$E$26","v":14.09},{"$f":"K14*Dane!$E$26","v":14.53}]
[null,{"$f":"D14+9","v":{"v":15.379999999999999,"d":"15.38"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.1200000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.08999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":0.5222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16999999999999993},{"$f":"(S26-R26)/(S3-R3)","v":0.13333333333333344},{"$f":"(V26-S26)/(V3-S3)","v":0.04399999999999995},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.04399999999999995}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.46},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.780000000000001},8.33,11.355555555555556,12.06,12.316666666666666,13.21,null,null,{"$f":"V26-V27*V25","v":13.21}]
[null,{"$f":"D9+9","v":15.17},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.379999999999999},{"$f":"O27*O25+O28","v":6.98},7.7,12.4,13.25,13.65,{"$f":"T26","v":13.738},{"$f":"U26","v":13.870000000000001},14.09,{"$f":"W26","v":14.53}]
[{"$nulls":12},"COP",{"$f":"D13","v":2.03},{"v":2.1999999999999997,"d":"2.20"},{"v":2.246,"d":"2.25"},{"v":3.028,"d":"3.03"},{"v":3.2800000000000002,"d":"3.28"},{"v":3.572,"d":"3.57"},{"$f":"T25*S32+S33","v":3.8828000000000005},{"$f":"U25*S32+S33","v":4.349},{"$f":"J13","v":5.126},{"$f":"K13","v":6.304}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03399999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.005750000000000033},{"$f":"(Q31-P31)/(Q25-P25)","v":0.08688888888888889},{"$f":"(R31-Q31)/(R25-Q25)","v":0.05040000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.09733333333333327},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.15540000000000004},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11779999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.7099999999999995},{"$f":"O31-O32*O25","v":2.2862500000000003},{"$f":"P31-P32*P25","v":2.854222222222222},{"$f":"Q31-Q32*Q25","v":2.9272},{"$f":"R31-R32*R25","v":2.5986666666666673},{"$f":"S31-S32*$S$3","v":2.018},null,null,{"$f":"V31-V32*V25","v":2.7700000000000005}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":2.03},{"$f":"O32*O25+O33","v":2.1999999999999997},2.2459999999999996,3.028,3.2800000000000002,3.572,{"$f":"T31","v":3.8828000000000005},{"$f":"U31","v":4.349},5.126,{"$f":"W31","v":6.304}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-14.023529411764706},-13.639344262295085,-12.481203007518793,-2.841628959276018,-26.121827411167555,-40.25423728813556,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-40.25423728813556},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-40.25423728813556},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-40.25423728813556},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-40.25423728813556}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-13.639344262295085},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-13.639344262295085},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-13.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH014HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.7297543859649125},{"$f":"E66*Dane!$E$26","v":3.14},{"$f":"F66*Dane!$E$26","v":5.7},{"$f":"G66*Dane!$E$26","v":7.95},{"$f":"H66*Dane!$E$26","v":12.485},{"$f":"I66*Dane!$E$26","v":10.985},{"$f":"I57*J52+I58","v":11.543},{"$f":"I57*K52+I58","v":12.379999999999999},{"$f":"L66*Dane!$E$26","v":13.774999999999999},{"$f":"M66*Dane!$E$26","v":16.564999999999998}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.2523961661341851},1.4,{"$f":"(1.82+1.31)/2","v":1.565},{"$f":"(2.1+1.7)/2","v":1.9},{"$f":"(2.42+1.97)/2","v":2.195},{"$f":"(2.69+2.13)/2","v":2.41},null,null,{"$f":"(3.33+2.5)/2","v":2.915},{"$f":"L55+(L55-I55)","v":3.42}]
[null,"Q",null,{"$f":"D54","v":1.7297543859649125},3.14,5.7,7.95,12.485,10.985,null,null,{"$f":"L54","v":13.774999999999999},{"$f":"M54","v":16.564999999999998}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.28204912280701755},{"$f":"(F54-E54)/(F52-E52)","v":0.32},{"$f":"(G54-F54)/(G52-F52)","v":0.25},{"$f":"(H54-G54)/(H52-G52)","v":0.9069999999999998},{"$f":"(I54-H54)/(I52-H52)","v":-0.5},{"$f":"(L54-I54)/(L52-I52)","v":0.2789999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":7.370736842105264},7.9399999999999995,7.45,6.136000000000001,15.985,8.195]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.7297543859649123},3.1399999999999997,5.7,7.950000000000001,12.485,10.985]
[null,"COP",null,{"$f":"D55","v":1.2523961661341851},1.4,1.565,1.9,2.195,2.41,null,null,{"$f":"L55","v":2.915},{"$f":"M55","v":3.42}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.029520766773162954},{"$f":"(F61-E61)/(F52-E52)","v":0.020625000000000004},{"$f":"(G61-F61)/(G52-F52)","v":0.03722222222222222},{"$f":"(H61-G61)/(H52-G52)","v":0.05899999999999998},{"$f":"(I61-H61)/(I52-H52)","v":0.07166666666666677},{"$f":"(L61-I61)/(L52-I52)","v":0.05049999999999999}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.8428115015974442},1.709375,1.8255555555555554,1.782,1.6933333333333325,1.9050000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.2523961661341851},1.4,1.565,1.9,2.195,2.41]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.7297543859649125},3.14,{"$f":"(3.79+7.61)/2","v":5.7},{"$f":"(8.32+7.58)/2","v":7.95},{"$f":"(12.36+12.61)/2","v":12.485},{"$f":"(11.32+10.65)/2","v":10.985},null,null,{"$f":"(13.79+13.76)/2","v":13.774999999999999},{"$f":"L66+(L66-I66)","v":16.564999999999998}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"EE","index":16,"n_rows":109,"n_cols":40,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,6,1,8],[1,9,1,11],[1,12,1,14],[8,1,8,13],[8,15,8,20],[17,3,19,3],[17,17,19,17],[20,3,22,3],[20,17,22,17],[24,3,26,3],[24,17,26,17],[27,3,29,3],[27,17,29,17],[32,1,32,13],[32,15,32,20],[41,3,43,3],[41,17,43,17],[44,3,46,3],[44,17,46,17],[48,3,50,3],[48,17,50,17],[51,3,53,3],[51,17,53,17],[56,1,56,13],[56,15,56,20],[65,3,67,3],[65,17,67,17],[68,3,70,3],[68,17,70,17],[72,3,74,3],[72,17,74,17],[75,3,77,3],[75,17,77,17],[80,1,80,13],[80,15,80,20],[89,3,91,3],[89,17,91,17],[92,3,94,3],[92,17,94,17],[96,3,98,3],[96,17,98,17],[99,3,101,3],[99,17,101,17]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[{"$nulls":6},"BW",null,null,"AW",null,null,"Bespośrednio"]
[{"$nulls":6},"COP",{"$nulls":10},"CO",null,null,"CWU"]
[null,"CO",null,{"$f":"'Koszty 2025'!M174","v":{"v":18000,"d":"18000.00"}},"kWh",null,{"$f":"'Koszty 2025'!F90","v":4.1},{"$f":"D4/G4","v":{"v":4390.243902439025,"d":"4390"}},"kWh",{"$f":"'Koszty 2025'!P90","v":{"v":3.7931957399706304,"d":"3.79"}},{"$f":"D4/J4","v":{"v":4745.339084489051,"d":"4745"}},"kWh",{"$f":"'Koszty 2025'!G109/100","v":{"v":0.99,"d":"99%"}},{"$f":"D4/M4","v":{"v":18181.81818181818,"d":"18182"}},"kWh",null,null,"1H",5241,{"$f":"S4/(S4+S5)","v":{"v":0.5624597553122987,"d":"56%"}},1252,{"$f":"U4/(U4+U5)","v":{"v":0.4820947246823258,"d":"48%"}}]
[null,"CWU",null,{"$f":"'Koszty 2025'!M180","v":{"v":2599.69644,"d":"2599.70"}},"kWh",null,3.4,{"$f":"D5/G5","v":{"v":764.6166000000001,"d":"765"}},"kWh",3.1,{"$f":"D5/J5","v":{"v":838.6117548387097,"d":"839"}},"kWh",{"$f":"'Koszty 2025'!G109/100","v":{"v":0.99,"d":"99%"}},{"$f":"D5/M5","v":{"v":2625.956,"d":"2626"}},"kWh",null,null,"2H",4077,{"$f":"1-T4","v":{"v":0.43754024468770125,"d":"44%"}},1345,{"$f":"1-V4","v":{"v":0.5179052753176743,"d":"52%"}}]
[]
[null,"BUDYNEK",null,{"$f":"'Koszty 2025'!J22*'Koszty 2025'!D164","v":{"v":2800,"d":"2800.00"}},"kWh",null,null,{"$f":"H4+H5","v":{"v":5154.860502439025,"d":"5155"}},"kWh",null,{"$f":"K4+K5","v":{"v":5583.950839327761,"d":"5584"}},"kWh",null,{"$f":"N4+N5","v":{"v":20807.774181818182,"d":"20808"}},"kWh"]
[]
[null,"BUDYNEK",{"$nulls":13},"BUDYNEK"]
[{"$nulls":3},"1 H",{"$nulls":13},"2 H"]
[{"$nulls":3},{"v":0.6,"d":"60%"},{"$nulls":13},{"$f":"1-D11","v":{"v":0.4,"d":"40%"}},{"$nulls":8},{"$f":"'Koszty 2025'!J47","v":{"v":9559.592819271988,"d":"9,560 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,62,0)","v":"Gaz ziemny - kocioł tradycyjny"},{"$nulls":3},{"$f":"_xlfn._xlws.SORT(AA11:AA28,,1,)","v":{"v":4994.690600299899,"d":"4,995 zł"}},{"$f":"VLOOKUP(AF11,$AA$11:$AB$28,2,0)","v":"Pompa ciepła solanka/woda G12w"},{"$nulls":3},{"$f":"AA11/PGNiG!H44","v":{"v":0.39909567835233156,"d":"0.40 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,62,0)","v":"Gaz ziemny - kocioł tradycyjny"},{"$f":"_xlfn._xlws.SORT(AK11:AK28,,1,)","v":{"v":0.24246428168724507,"d":"0.24 zł"}},{"$f":"VLOOKUP(AM11,$AK$11:$AL$28,2,0)","v":"Pompa ciepła solanka/woda G12w"}]
[null,"Zużycie energii",null,{"$f":"D7*D11","v":1680},"kWh",{"$nulls":4},"suma",{"$nulls":5},"Zużycie energii",null,{"$f":"D7-D12","v":1120},"kWh",{"$nulls":7},{"$f":"'Koszty 2025'!J50","v":{"v":8993.209630093379,"d":"8,993 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,63,0)","v":"Gaz ziemny - kocioł kondensacyjny"},{"$nulls":3},{"v":5198.335671248827,"d":"5,198 zł"},{"$f":"VLOOKUP(AF12,$AA$11:$AB$28,2,0)","v":"Pompa ciepła solanka/woda G12"},{"$nulls":3},{"$f":"AA12/PGNiG!H46","v":{"v":0.4016444069350523,"d":"0.40 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,63,0)","v":"Gaz ziemny - kocioł kondensacyjny"},{"v":0.25235011041982264,"d":"0.25 zł"},"Pompa ciepła solanka/woda G12"]
[{"$nulls":26},{"$f":"'Koszty 2025'!T47","v":{"v":9888.651079016152,"d":"9,889 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,64,0)","v":"Gaz płynny - kocioł tradycyjny"},{"$nulls":3},{"v":5546.247912666902,"d":"5,546 zł"},"Pompa ciepła powietrze/woda G12w",{"$nulls":3},{"$f":"AA13/($D$4+$D$5)","v":{"v":0.480038679590181,"d":"0.48 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,64,0)","v":"Gaz płynny - kocioł tradycyjny"},{"v":0.2692393030558125,"d":"0.27 zł"},"Pompa ciepła powietrze/woda G12w"]
[null,"G11",{"$nulls":3},{"$f":"D12","v":1680},{"$nulls":3},{"$f":"I14+F14","v":1680},"kWh",{"$nulls":4},"G11",{"$nulls":3},{"$f":"R12","v":1120},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T50","v":{"v":9325.912965167272,"d":"9,326 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,65,0)","v":"Gaz płynny - kocioł kondensacyjny"},{"$nulls":3},{"v":5670.316496272668,"d":"5,670 zł"},"Pompa ciepła powietrze/woda G12",{"$nulls":3},{"$f":"AA14/($D$4+$D$5)","v":{"v":0.4527208928699763,"d":"0.45 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,65,0)","v":"Gaz płynny - kocioł kondensacyjny"},{"v":0.275262138584828,"d":"0.28 zł"},"Pompa ciepła powietrze/woda G12"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J64","v":{"v":14449.366210595806,"d":"14,449 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,66,0)","v":"Olej opałowy - kocioł tradycyjny"},{"$nulls":3},{"v":5946.543826964916,"d":"5,947 zł"},"Pompa ciepła solanka/woda G11",{"$nulls":3},{"$f":"AA15/($D$4+$D$5)","v":{"v":0.7014358805083346,"d":"0.70 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,66,0)","v":"Olej opałowy - kocioł tradycyjny"},{"v":0.28867142990602807,"d":"0.29 zł"},"Pompa ciepła solanka/woda G11"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J66","v":{"v":13325.526616438356,"d":"13,326 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,67,0)","v":"Olej opałowy - kocioł kondensacyjny"},{"$nulls":3},{"v":6140.70290575556,"d":"6,141 zł"},"Kocioł na pelet",{"$nulls":3},{"$f":"AA16/($D$4+$D$5)","v":{"v":0.6468797564687976,"d":"0.65 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,67,0)","v":"Olej opałowy - kocioł kondensacyjny"},{"v":0.29809676679660624,"d":"0.30 zł"},"Kocioł na pelet"]
[{"$nulls":26},{"$f":"'Koszty 2025'!T64","v":{"v":6140.70290575556,"d":"6,141 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,68,0)","v":"Kocioł na pelet"},{"$nulls":3},{"v":6412.871163942682,"d":"6,413 zł"},"Pompa ciepła powietrze/woda G11",{"$nulls":3},{"v":0.29809676679660624,"d":"0.30 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,68,0)","v":"Kocioł na pelet"},{"v":0.31130901285954493,"d":"0.31 zł"},"Pompa ciepła powietrze/woda G11"]
[null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"D18*D12","v":840},{"$nulls":3},{"$f":"F18+I18","v":840},"kWh",{"$nulls":4},"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R18*R12","v":560},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J81","v":{"v":6762.663502342105,"d":"6,763 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,69,0)","v":"Zgazowanie drewna"},{"$nulls":3},{"v":6666.454143154287,"d":"6,666 zł"},"Granulat węglowy",{"$nulls":3},{"v":0.3282894736842105,"d":"0.33 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,69,0)","v":"Zgazowanie drewna"},{"v":0.32361904761904764,"d":"0.32 zł"},"Granulat węglowy"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T81","v":{"v":6666.454143154287,"d":"6,666 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,70,0)","v":"Granulat węglowy"},{"$nulls":3},{"v":6762.663502342105,"d":"6,763 zł"},"Zgazowanie drewna",{"$nulls":3},{"v":0.32361904761904764,"d":"0.32 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,70,0)","v":"Granulat węglowy"},{"v":0.3282894736842105,"d":"0.33 zł"},"Zgazowanie drewna"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J93","v":{"v":5946.543826964916,"d":"5,947 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,71,0)","v":"Pompa ciepła solanka/woda G11"},{"$nulls":3},{"v":8993.209630093379,"d":"8,993 zł"},"Gaz ziemny - kocioł kondensacyjny",{"$nulls":3},{"v":0.28867142990602807,"d":"0.29 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,71,0)","v":"Pompa ciepła solanka/woda G11"},{"v":0.39909567835233156,"d":"0.40 zł"},"Gaz ziemny - kocioł tradycyjny"]
[null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"D12-F18","v":840},{"$nulls":3},{"$f":"F21+I21","v":840},"kWh",{"$nulls":4},"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R12-T18","v":560},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J96","v":{"v":5198.335671248827,"d":"5,198 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,72,0)","v":"Pompa ciepła solanka/woda G12"},{"$nulls":3},{"v":9325.912965167272,"d":"9,326 zł"},"Gaz płynny - kocioł kondensacyjny",{"$nulls":3},{"v":0.25235011041982264,"d":"0.25 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,72,0)","v":"Pompa ciepła solanka/woda G12"},{"v":0.4016444069350523,"d":"0.40 zł"},"Gaz ziemny - kocioł kondensacyjny"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J99","v":{"v":4994.690600299899,"d":"4,995 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,73,0)","v":"Pompa ciepła solanka/woda G12w"},{"$nulls":3},{"v":9559.592819271988,"d":"9,560 zł"},"Gaz ziemny - kocioł tradycyjny",{"$nulls":3},{"v":0.24246428168724507,"d":"0.24 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,73,0)","v":"Pompa ciepła solanka/woda G12w"},{"v":0.4527208928699763,"d":"0.45 zł"},"Gaz płynny - kocioł kondensacyjny"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T93","v":{"v":6412.871163942682,"d":"6,413 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,74,0)","v":"Pompa ciepła powietrze/woda G11"},{"$nulls":3},{"v":9888.651079016152,"d":"9,889 zł"},"Gaz płynny - kocioł tradycyjny",{"$nulls":3},{"v":0.31130901285954493,"d":"0.31 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,74,0)","v":"Pompa ciepła powietrze/woda G11"},{"v":0.480038679590181,"d":"0.48 zł"},"Gaz płynny - kocioł tradycyjny"]
[{"$nulls":26},{"$f":"'Koszty 2025'!T96","v":{"v":5670.316496272668,"d":"5,670 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,75,0)","v":"Pompa ciepła powietrze/woda G12"},{"$nulls":3},{"v":13325.526616438356,"d":"13,326 zł"},"Olej opałowy - kocioł kondensacyjny",{"$nulls":3},{"v":0.275262138584828,"d":"0.28 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,75,0)","v":"Pompa ciepła powietrze/woda G12"},{"v":0.6468797564687976,"d":"0.65 zł"},"Olej opałowy - kocioł kondensacyjny"]
[null,"G12w dzień",null,{"v":0.4,"d":"40%"},null,{"$f":"D25*D12","v":672},{"$nulls":3},{"$f":"F25+I25","v":672},"kWh",{"$nulls":4},"G12w dzień",null,{"v":0.4,"d":"40%"},null,{"$f":"R25*R12","v":448},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T99","v":{"v":5546.247912666902,"d":"5,546 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,76,0)","v":"Pompa ciepła powietrze/woda G12w"},{"$nulls":3},{"v":14449.366210595806,"d":"14,449 zł"},"Olej opałowy - kocioł tradycyjny",{"$nulls":3},{"v":0.2692393030558125,"d":"0.27 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,76,0)","v":"Pompa ciepła powietrze/woda G12w"},{"v":0.7014358805083346,"d":"0.70 zł"},"Olej opałowy - kocioł tradycyjny"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J112","v":{"v":22993.991698111826,"d":"22,994 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,77,0)","v":"Energia elektryczna G11"},{"$nulls":3},{"v":19151.802955019848,"d":"19,152 zł"},"Energia elektryczna G12w",{"$nulls":3},{"v":1.116229637901976,"d":"1.12 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,77,0)","v":"Energia elektryczna G11"},{"v":0.9297128727504612,"d":"0.93 zł"},"Energia elektryczna G12w"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J115","v":{"v":19973.823385551525,"d":"19,974 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,78,0)","v":"Energia elektryczna G12"},{"$nulls":3},{"v":19973.823385551525,"d":"19,974 zł"},"Energia elektryczna G12",{"$nulls":3},{"v":0.9696173651747038,"d":"0.97 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,78,0)","v":"Energia elektryczna G12"},{"v":0.9696173651747038,"d":"0.97 zł"},"Energia elektryczna G12"]
[null,"G12w noc",null,{"v":0.6,"d":"60%"},null,{"$f":"D12-F25","v":1008},{"$nulls":3},{"$f":"F28+I28","v":1008},"kWh",{"$nulls":4},"G12w noc",null,{"v":0.6,"d":"60%"},null,{"$f":"R12-T25","v":672},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J118","v":{"v":19151.802955019848,"d":"19,152 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,79,0)","v":"Energia elektryczna G12w"},{"$nulls":3},{"v":22993.991698111826,"d":"22,994 zł"},"Energia elektryczna G11",{"$nulls":3},{"v":0.9297128727504612,"d":"0.93 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,79,0)","v":"Energia elektryczna G12w"},{"v":1.116229637901976,"d":"1.12 zł"},"Energia elektryczna G11"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[]
[null,"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":13},{"$f":"B33","v":"POMPA CIEPŁA SOLANKA / WODA"}]
[{"$nulls":3},"1 H",{"$nulls":13},"2 H"]
[]
[{"$nulls":7},{"$f":"IF(D36<H36,D36,H36)","v":0},null,null,"kWh",{"$nulls":9},"kWh"]
[null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"D42*D36","v":{"v":1675.3296632926833,"d":"1675"}},{"$nulls":3},{"$f":"F42+I42","v":{"v":1675.3296632926833,"d":"1675"}},"kWh",{"$nulls":4},"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R42*R36","v":{"v":902.1005879268293,"d":"902"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"D36-F42","v":{"v":1675.3296632926833,"d":"1675"}},{"$nulls":3},{"$f":"F45+I45","v":{"v":1675.3296632926833,"d":"1675"}},"kWh",{"$nulls":4},"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R36-T42","v":{"v":902.1005879268293,"d":"902"}},"kWh"]
[]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12w noc",null,{"v":0.65,"d":"65%"},null,{"$f":"D36-F49","v":{"v":2177.928562280488,"d":"2178"}},{"$nulls":3},{"$f":"F52+I52","v":{"v":2177.928562280488,"d":"2178"}},"kWh",{"$nulls":4},"G12w noc",null,{"$f":"D52","v":{"v":0.65,"d":"65%"}},null,{"$f":"R36-T49","v":{"v":1172.7307643048782,"d":"1173"}},"kWh"]
[]
[null,"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":13},{"$f":"B57","v":"POMPA CIEPŁA POWIETRZE / WODA"}]
[null,"Zużycie energii",null,{"$f":"K7*D59","v":{"v":3629.568045563045,"d":"3630"}},"kWh",{"$f":"F12","v":0},0,0,null,"suma",{"$nulls":5},"Zużycie energii",null,{"$f":"K7-D60","v":{"v":1954.382793764716,"d":"1954"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[]
[null,"G12 dzień",null,{"v":0.55,"d":"55%"},null,{"$f":"D66*D60","v":{"v":1996.2624250596748,"d":"1996"}},{"$nulls":3},{"$f":"F66+I66","v":{"v":1996.2624250596748,"d":"1996"}},"kWh",{"$nulls":4},"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R66*R60","v":{"v":977.191396882358,"d":"977"}},"kWh"]
[null,"G12 noc",null,{"v":0.45,"d":"45%"},null,{"$f":"D60-F66","v":{"v":1633.3056205033702,"d":"1633"}},{"$nulls":3},{"$f":"F69+I69","v":{"v":1633.3056205033702,"d":"1633"}},"kWh",{"$nulls":4},"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R60-T66","v":{"v":977.191396882358,"d":"977"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[]
[]
[{"$nulls":3},{"v":0.65,"d":"65%"},{"$nulls":13},{"$f":"1-D83","v":{"v":0.35,"d":"35%"}}]
[null,"Zużycie energii",null,{"$f":"N7*D83","v":{"v":13525.053218181818,"d":"13525"}},"kWh",{"$f":"F12","v":0},0,0,"powyżej","suma",{"$nulls":5},"Zużycie energii",null,{"$f":"N7-D84","v":{"v":7282.720963636364,"d":"7283"}},"kWh"]
[{"$nulls":6},{"$f":"IF(D84<G84,D84,G84)","v":0},{"$nulls":3},"kWh",{"$nulls":9},"kWh"]
[]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12w dzień",null,{"v":0.35,"d":"35%"},null,{"$f":"D97*D84","v":{"v":4733.768626363636,"d":"4734"}},{"$nulls":3},{"$f":"F97+I97","v":{"v":4733.768626363636,"d":"4734"}},"kWh",{"$nulls":4},"G12w dzień",null,{"$f":"D97","v":{"v":0.35,"d":"35%"}},null,{"$f":"R97*R84","v":{"v":2548.952337272727,"d":"2549"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12w noc",null,{"v":0.65,"d":"65%"},null,{"$f":"D84-F97","v":{"v":8791.284591818181,"d":"8791"}},{"$nulls":3},{"$f":"F100+I100","v":{"v":8791.284591818181,"d":"8791"}},"kWh",{"$nulls":4},"G12w noc",null,{"$f":"D100","v":{"v":0.65,"d":"65%"}},null,{"$f":"R84-T97","v":{"v":4733.768626363637,"d":"4734"}},"kWh"]
[]
[]
[]
[{"$nulls":9},"ENEA"]
[{"$nulls":9},"TAURON"]
[{"$nulls":9},"ENERGA"]
[{"$nulls":9},"PGE"]

{"sheet":"Tauron","index":17,"n_rows":121,"n_cols":54,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,1,4,5],[4,7,4,17],[4,19,4,29],[4,31,4,41],[4,43,4,49],[6,7,6,9],[6,11,6,13],[6,19,6,21],[6,23,6,25],[6,31,6,33],[6,35,6,37],[6,43,6,45],[6,47,6,49],[7,7,7,9],[7,11,7,13],[7,19,7,21],[7,23,7,25],[7,31,7,33],[7,35,7,37],[7,43,7,45],[7,47,7,49],[8,1,8,2],[8,7,8,9],[8,11,8,13],[8,19,8,21],[8,23,8,25],[8,31,8,33],[8,35,8,37],[8,43,8,45],[8,47,8,49],[10,7,10,9],[10,11,10,13],[10,19,10,21],[10,23,10,25],[10,31,10,33],[10,35,10,37],[10,43,10,45],[10,47,10,49],[22,1,22,5],[24,7,24,9],[24,11,24,13],[24,19,24,21],[24,23,24,25],[24,31,24,33],[24,35,24,37],[24,43,24,45],[24,47,24,49],[49,7,49,17],[49,19,49,29],[49,31,49,41],[49,43,49,49],[51,7,51,13],[51,19,51,25],[51,31,51,37],[51,43,51,49],[58,7,58,13],[58,15,58,16],[58,19,58,25],[58,31,58,37],[58,43,58,49],[65,7,65,13],[65,19,65,25],[65,31,65,37],[65,43,65,49],[69,7,69,17],[69,19,69,29],[69,31,69,41],[69,43,69,49],[87,1,87,5],[120,1,120,5]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":7},"Obowiązuje dla roku 2025"]
[null,null,"Stan: ","2024-12-20",null,null,"Dz.U.23-12","Sprzedaż","TAK",null,"Zmiany z 17.04.2024",null,"Prawda"]
[null,null,"Grupy taryfowe G",{"$nulls":3},true,"Dystrybucja","TAK",null,"500 zł/MWh do 09/2025?",null,null,true,{"v":0.5,"d":"0.500"}]
[]
[null,"ENERGIA",{"$nulls":5},"BUDYNEK",{"$nulls":11},"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":11},"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":11},"OGRZEWANIE ELEKTRYCZNE BEZPOŚREDNIE"]
[]
[{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII",{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII",{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII",{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII"]
[{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"},{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"},{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"},{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"}]
[null,"Grupa taryfowa",{"$nulls":5},"Ceny energii",{"$nulls":3},"Ceny energii",{"$nulls":7},"Ceny energii",{"$nulls":3},"Ceny energii",{"$nulls":7},"Ceny energii",{"$nulls":3},"Ceny energii",{"$nulls":7},"Ceny energii poniżej progu",{"$nulls":3},"Ceny energii"]
[{"$nulls":7},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",{"$nulls":5},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",{"$nulls":5},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",{"$nulls":5},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna"]
[{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto"]
[null,"Dzień i Noc","G11",{"$nulls":4},{"$f":"IF(N3=TRUE,$O$3,0.627)","v":{"v":0.5,"d":"0.500"}},{"$nulls":3},0.627,{"$nulls":7},{"$f":"$H$12","v":{"v":0.5,"d":"0.500"}},{"$nulls":3},0.627,{"$nulls":7},{"$f":"$H$12","v":{"v":0.5,"d":"0.5000"}},{"$nulls":3},0.627,{"$nulls":7},{"$f":"$H$12","v":{"v":0.5,"d":"0.5000"}},{"$nulls":3},0.627]
[{"$nulls":7},{"$f":"EE!J14","v":1680},{"$nulls":3},{"$f":"EE!T14","v":1120},{"$nulls":7},{"$f":"EE!J38","v":{"v":3350.6593265853667,"d":"3351"}},{"$nulls":3},{"$f":"EE!T38","v":{"v":1804.2011758536587,"d":"1804"}},{"$nulls":7},{"$f":"EE!J62","v":{"v":3629.568045563045,"d":"3630"}},{"$nulls":3},{"$f":"EE!T62","v":{"v":1954.382793764716,"d":"1954"}},{"$nulls":7},{"$f":"EE!J86","v":{"v":13525.053218181818,"d":"13525"}},{"$nulls":3},{"$f":"EE!T86","v":{"v":7282.720963636364,"d":"7283"}}]
[null,"Dzień i Noc","G12",{"$nulls":5},{"$f":"IF(N3=TRUE,$O$3,0.712)","v":{"v":0.5,"d":"0.5000"}},{"v":0.462,"d":"0.4620"},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$14","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$14","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$14","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$14","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$14","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$14","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"}]
[{"$nulls":8},{"$f":"EE!J18","v":840},{"$f":"EE!J21","v":840},null,null,{"$f":"EE!T18","v":560},{"$f":"EE!T21","v":560},{"$nulls":6},{"$f":"EE!J42","v":{"v":1675.3296632926833,"d":"1675"}},{"$f":"EE!J45","v":{"v":1675.3296632926833,"d":"1675"}},null,null,{"$f":"EE!T42","v":{"v":902.1005879268293,"d":"902"}},{"$f":"EE!T45","v":{"v":902.1005879268293,"d":"902"}},{"$nulls":6},{"$f":"EE!J66","v":{"v":1996.2624250596748,"d":"1996"}},{"$f":"EE!J69","v":{"v":1633.3056205033702,"d":"1633"}},null,null,{"$f":"EE!T66","v":{"v":977.191396882358,"d":"977"}},{"$f":"EE!T69","v":{"v":977.191396882358,"d":"977"}},{"$nulls":6},{"$f":"EE!J90","v":{"v":6762.526609090909,"d":"6763"}},{"$f":"EE!J93","v":{"v":6762.526609090909,"d":"6763"}},null,null,{"$f":"EE!T90","v":{"v":3641.360481818182,"d":"3641"}},{"$f":"EE!T93","v":{"v":3641.360481818182,"d":"3641"}}]
[null,"Dzień i Noc","G12w",{"$nulls":5},{"$f":"IF(N3=TRUE,$O$3,0.844)","v":{"v":0.5,"d":"0.5000"}},{"v":0.462,"d":"0.4620"},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$16","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$16","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$16","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$16","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$16","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$16","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"}]
[{"$nulls":8},{"$f":"EE!J25","v":672},{"$f":"EE!J28","v":1008},null,null,{"$f":"EE!T25","v":448},{"$f":"EE!T28","v":672},{"$nulls":6},{"$f":"EE!J49","v":{"v":1172.7307643048782,"d":"1173"}},{"$f":"EE!J52","v":{"v":2177.928562280488,"d":"2178"}},null,null,{"$f":"EE!T49","v":{"v":631.4704115487805,"d":"631"}},{"$f":"EE!T52","v":{"v":1172.7307643048782,"d":"1173"}},{"$nulls":6},{"$f":"EE!J73","v":{"v":1451.827218225218,"d":"1452"}},{"$f":"EE!J76","v":{"v":2177.740827337827,"d":"2178"}},null,null,{"$f":"EE!T73","v":{"v":781.7531175058865,"d":"782"}},{"$f":"EE!T76","v":{"v":1172.6296762588295,"d":"1173"}},{"$nulls":6},{"$f":"EE!J97","v":{"v":4733.768626363636,"d":"4734"}},{"$f":"EE!J100","v":{"v":8791.284591818181,"d":"8791"}},null,null,{"$f":"EE!T97","v":{"v":2548.952337272727,"d":"2549"}},{"$f":"EE!T100","v":{"v":4733.768626363637,"d":"4734"}}]
[null,null,"G13","szczyt przedpołudniowy","szczyt popołudniowy","inne"]
[{"$nulls":3},0.846,1.309,0.56]
[]
[null,"Podatek akcyzowy",{"$nulls":5},{"v":5,"d":"5.0000"},"zł/MWh",null,null,{"v":5,"d":"5.0000"},"zł/MWh",{"$nulls":10},{"v":5,"d":"5.0000"},"zł/MWh",{"$nulls":10},{"v":5,"d":"5.0000"},"zł/MWh",{"$nulls":10},{"v":5,"d":"5.0000"},"zł/MWh"]
[{"$nulls":9},"https://wysokienapiecie.pl/106944-czy-rzad-da-nam-niskie-ceny-pradu/"]
[null,"DYSTRYBUCJA"]
[]
[{"$nulls":7},"Opłaty",{"$nulls":3},"Opłaty",{"$nulls":7},"Opłaty",{"$nulls":3},"Opłaty",{"$nulls":7},"Opłaty",{"$nulls":3},"Opłaty",{"$nulls":7},"Opłaty poniżej progu",{"$nulls":3},"Opłaty"]
[{"$nulls":7},"G11","G12","G12w",null,"G11","G12","G12w",{"$nulls":5},"G11","G12","G12w",null,"G11","G12","G12w",{"$nulls":5},"G11","G12","G12w",null,"G11","G12","G12w",{"$nulls":5},"G11","G12","G12w",null,"G11","G12","G12w"]
[null,"S(SVn)","Składnik stały stawki sieciowej",null,null,"zł/miesiąc",null,10.34,10.34,10.34,null,10.34,10.34,10.34,{"$nulls":5},{"$f":"H27","v":10.34},10.34,10.34,null,10.34,10.34,10.34,{"$nulls":5},{"$f":"T27","v":10.34},10.34,10.34,null,10.34,10.34,10.34,{"$nulls":5},{"$f":"AF27","v":10.34},10.34,10.34,null,10.34,10.34,10.34]
[null,"P(i)","Liczba miesięcy",null,null,"ilość miesięcy",null,{"$f":"IF(H30<>0,IF(L30<>0,3,6),0)","v":3},{"$f":"H28","v":3},{"$f":"H28","v":3},null,{"$f":"IF(L30<>0,IF(P30<>0,3,6),0)","v":6},{"$f":"L28","v":6},{"$f":"L28","v":6},{"$nulls":5},{"$f":"IF(T30<>0,IF(X30<>0,3,6),0)","v":3},{"$f":"T28","v":3},{"$f":"T28","v":3},null,{"$f":"IF(X30<>0,IF(AB30<>0,3,6),0)","v":6},{"$f":"X28","v":6},{"$f":"X28","v":6},{"$nulls":5},{"$f":"IF(AF30<>0,IF(AJ30<>0,3,6),0)","v":3},{"$f":"AF28","v":3},{"$f":"AF28","v":3},null,{"$f":"IF(AJ30<>0,IF(AN30<>0,3,6),0)","v":6},{"$f":"AJ28","v":6},{"$f":"AJ28","v":6},{"$nulls":5},{"$f":"IF(AR30<>0,IF(AV30<>0,3,6),0)","v":3},{"$f":"AR28","v":3},{"$f":"AR28","v":3},null,{"$f":"IF(AV30<>0,IF(AZ30<>0,3,6),0)","v":6},{"$f":"AV28","v":6},{"$f":"AV28","v":6}]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej",null,null,"zł/kWh",null,0.2573,{"$nulls":3},0.2573,{"$nulls":7},{"$f":"H29","v":0.2573},{"$nulls":3},0.2573,{"$nulls":7},{"$f":"T29","v":0.2573},{"$nulls":3},0.2573,{"$nulls":7},{"$f":"AF29","v":0.2573},{"$nulls":3},0.2573]
[null,"E(oim)","Ilość energii zużytej",null,null,"kWh",null,{"$f":"H13","v":1680},{"$nulls":3},{"$f":"L13","v":1120},{"$nulls":7},{"$f":"T13","v":{"v":3350.6593265853667,"d":"3351"}},{"$nulls":3},{"$f":"X13","v":{"v":1804.2011758536587,"d":"1804"}},{"$nulls":7},{"$f":"AF13","v":{"v":3629.568045563045,"d":"3630"}},{"$nulls":3},{"$f":"AJ13","v":{"v":1954.382793764716,"d":"1954"}},{"$nulls":7},{"$f":"AR13","v":{"v":13525.053218181818,"d":"13525"}},{"$nulls":3},{"$f":"AV13","v":{"v":7282.720963636364,"d":"7283"}}]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej dzień",null,null,"zł/kWh",null,null,{"$f":"0.2934","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314,{"$nulls":6},{"$f":"I31","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314,{"$nulls":6},{"$f":"U31","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314,{"$nulls":6},{"$f":"AG31","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej noc",null,null,"zł/kWh",null,null,0.0618,0.0527,null,null,0.0618,0.0527,{"$nulls":6},{"$f":"I33","v":0.0618},0.0527,null,null,0.0618,0.0527,{"$nulls":6},{"$f":"U33","v":0.0618},0.0527,null,null,0.0618,0.0527,{"$nulls":6},{"$f":"AG33","v":0.0618},0.0527,null,null,0.0618,0.0527]
[null,"S(oSJ)","stawka jakosciowa",null,null,"zł/kWh",null,0.0314,{"$f":"H35","v":0.0314},0.0314,null,0.0314,{"$f":"L35","v":0.0314},0.0314,{"$nulls":5},{"$f":"H35","v":0.0314},0.0314,0.0314,null,0.0314,{"$f":"X35","v":0.0314},0.0314,{"$nulls":5},{"$f":"T35","v":0.0314},0.0314,0.0314,null,0.0314,{"$f":"AJ35","v":0.0314},0.0314,{"$nulls":5},{"$f":"AF35","v":0.0314},0.0314,0.0314,null,0.0314,{"$f":"AV35","v":0.0314},0.0314]
[null,"S(OZE)","stawka OZE",null,null,"zł/kWh",null,0,0,0,null,0,0,0,{"$nulls":5},0,0,0,null,0,0,0,{"$nulls":5},0,0,0,null,0,0,0,{"$nulls":5},0,0,0,null,0,0,0]
[null,"S(ok)","stawka opłaty kogeneracyjnej",null,null,"zł/kWh",null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,{"$nulls":5},{"$f":"H40","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,{"$nulls":5},{"$f":"T40","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,{"$nulls":5},{"$f":"AF40","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618]
[null,"O(a)","opłata abonamentowa",null,null,"zł/miesiąc",null,2.28,2.28,2.28,null,2.28,2.28,2.28,{"$nulls":5},{"$f":"H44","v":2.28},2.28,2.28,null,2.28,2.28,2.28,{"$nulls":5},{"$f":"T44","v":2.28},2.28,2.28,null,2.28,2.28,2.28,{"$nulls":5},{"$f":"AF44","v":2.28},2.28,2.28,null,2.28,2.28,2.28]
[null,"Opłata łączna:"]
[]
[{"$nulls":7},"BUDYNEK",{"$nulls":11},"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":11},"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":11},"OGRZEWANIE BEZPOŚREDNIE"]
[{"$nulls":7},"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA",null,"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA",null,"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA",null,"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA"]
[{"$nulls":7},"G12",{"$f":"I14*I15+J14*J15","v":{"v":808.08,"d":"808.08 zł"}},"netto",null,null,{"$f":"M14*M15+N14*N15","v":{"v":657.44,"d":"657.44 zł"}},"netto",{"$nulls":3},{"v":1802.5896,"d":"1,802.59 zł"},null,"G12",{"$f":"U14*U15+V14*V15","v":{"v":1611.6671360875614,"d":"1,611.67 zł"}},"netto",null,null,{"$f":"Y14*Y15+Z14*Z15","v":{"v":1059.0660902260977,"d":"1,059.07 zł"}},"netto",{"$nulls":3},{"v":3285.0018683658004,"d":"3,285.00 zł"},null,"G12",{"$f":"AG14*AG15+AH14*AH15","v":{"v":1752.7184092023945,"d":"1,752.72 zł"}},"netto",null,null,{"$f":"AK14*AK15+AL14*AL15","v":{"v":1147.2226999398883,"d":"1,147.22 zł"}},"netto",{"$nulls":3},{"v":3566.9275642450075,"d":"3,566.93 zł"},null,"G12",{"$f":"AS14*AS15+AT14*AT15","v":{"v":6505.550597945455,"d":"6,505.55 zł"}},"netto",null,null,{"$f":"AW14*AW15+AX14*AX15","v":{"v":4274.957205654546,"d":"4,274.96 zł"}},"netto",{"$nulls":3},{"v":13260.024598428,"d":"13,260.02 zł"}]
[{"$nulls":7},"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":7},"Podwyżka 2025 ?",null,{"v":0.15,"d":"15%"},null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":9},{"$f":"R59","v":{"v":0.15,"d":"15%"}},null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":9},{"$f":"R59","v":{"v":0.15,"d":"15%"}},null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":9},{"$f":"R59","v":{"v":0.15,"d":"15%"}}]
[{"$nulls":7},"G12",{"$f":"I27*I28+I31*I32+I33*I34+I35*I36+I37*I28+I38*I39+I40*I41+I42*I43+I44*I45","v":{"v":439.11240000000004,"d":"439.11 zł"}},"netto",{"$f":"K62","v":{"v":-63.84,"d":"-63.84 zł"}},null,{"$f":"M27*M28+M31*M32+M33*M34+M35*M36+M37*M28+M38*M39+M40*M41+M42*M43+M44*M45","v":{"v":370.7216,"d":"370.72 zł"}},"netto",{"$nulls":3},{"v":917.57262,"d":"917.57 zł"},null,"G12",{"$f":"IF(U56=0,0,U27*U28+U31*U32+U33*U34+U35*U36+U37*U28+U38*U39+U40*U41+U42*U43+U44*U45)","v":{"v":798.604873894639,"d":"798.60 zł"}},"netto",null,null,{"$f":"IF(Y56=0,0,Y27*Y28+Y31*Y32+Y33*Y34+Y35*Y36+Y37*Y28+Y38*Y39+Y40*Y41+Y42*Y43+Y44*Y45)","v":{"v":543.4480090201903,"d":"543.45 zł"}},"netto",{"$nulls":3},{"v":1650.72504598524,"d":"1,650.73 zł"},null,"G12",{"$f":"IF(AG56=0,0,AG27*AG28+AG31*AG32+AG33*AG34+AG35*AG36+AG37*AG28+AG38*AG39+AG40*AG41+AG42*AG43+AG44*AG45)","v":{"v":900.650850011876,"d":"900.65 zł"}},"netto",null,null,{"$f":"IF(AK56=0,0,AK27*AK28+AK31*AK32+AK33*AK34+AK35*AK36+AK37*AK28+AK38*AK39+AK40*AK41+AK42*AK43+AK44*AK45)","v":{"v":575.7640895622917,"d":"575.76 zł"}},"netto",{"$nulls":3},{"v":1815.9903756762262,"d":"1,815.99 zł"},null,"G12",{"$f":"IF(AS56=0,0,AS27*AS28+AS31*AS32+AS33*AS34+AS35*AS36+AS37*AS28+AS38*AS39+AS40*AS41+AS42*AS43+AS44*AS45)","v":{"v":2987.930951488363,"d":"2,987.93 zł"}},"netto",null,null,{"$f":"IF(AW56=0,0,AW27*AW28+AW31*AW32+AW33*AW34+AW35*AW36+AW37*AW28+AW38*AW39+AW40*AW41+AW42*AW43+AW44*AW45)","v":{"v":1747.875896955273,"d":"1,747.88 zł"}},"netto",{"$nulls":3},{"v":5825.042423585673,"d":"5,825.04 zł"}]
[]
[{"$nulls":8},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"I68+I68*N61","v":{"v":5,"d":"5.00 zł"}},{"$f":"ROUND((H13+L13)/1000,0)","v":3},{"$nulls":5},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"U68+U68*Z61","v":{"v":5,"d":"5.00 zł"}},{"$f":"O68","v":3},{"$nulls":5},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"AG68+AG68*AL61","v":{"v":5,"d":"5.00 zł"}},{"$f":"AA68","v":3},{"$nulls":5},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"AS68+AS68*AX61","v":{"v":5,"d":"5.00 zł"}},{"$f":"AM68","v":3}]
[]
[{"$nulls":16},{"$f":"Q54","v":{"v":0.23,"d":"23%"}},"zł/kWh",{"$nulls":10},{"$f":"Y72","v":{"v":0,"d":"0%"}},"zł/kWh",{"$nulls":10},{"v":0.23,"d":"23%"},"zł/kWh",{"$nulls":10},{"$f":"AW72","v":{"v":0,"d":"0%"}},"zł/kWh"]
[{"$nulls":7},"G12w",{"v":1223.2628,"d":"1,223.26 zł"},"netto",null,null,{"v":1049.2672,"d":"1,049.27 zł"},"netto",null,null,{"v":2850.091821,"d":"2,850.09 zł"},{"$f":"Q75/(I17+J17+M17+N17+Q17+R17)","v":{"v":1.0178899360714286,"d":"1.02 zł"}},null,"G12w",{"v":2304.515965941921,"d":"2,304.52 zł"},"netto",null,null,{"v":1573.856726310738,"d":"1,573.86 zł"},"netto",null,null,{"v":4994.6906002998985,"d":"4,994.69 zł"},{"$f":"AC75/(U17+V17+Y17+Z17+AC17+AD17)","v":{"v":0.968928373122155,"d":"0.97 zł"}},null,"G12w",{"v":2546.941520215485,"d":"2,546.94 zł"},"netto",null,null,{"v":1756.0908140765166,"d":"1,756.09 zł"},"netto",null,null,{"v":5546.247912666902,"d":"5,546.25 zł"},{"$f":"AO75/(AG17+AH17+AK17+AL17+AO17+AP17)","v":{"v":0.9932479837760538,"d":"0.99 zł"}},null,"G12w",{"v":9051.410915306817,"d":"9,051.41 zł"},"netto",null,null,{"v":5891.973943033182,"d":"5,891.97 zł"},"netto",null,null,{"v":19151.802955019848,"d":"19,151.80 zł"},{"$f":"BA75/(AS17+AT17+AW17+AX17+BA17+BB17)","v":{"v":0.9204157440229566,"d":"0.92 zł"}}]
[{"$nulls":8},{"$f":"((I56+I63)*(1+$Q$54)+$N$68*$O$68)/H13","v":{"v":0.9220515785714287,"d":"0.92"}},"zł/kWh",null,null,{"$f":"((M56+M63)*(1+$Q$54)+$N$68*$O$68)/L13","v":{"v":1.1425346142857145,"d":"1.14"}},"zł/kWh",{"$nulls":6},{"$f":"((U56+U63)*(1+$Q$54)+$N$68*$O$68)/T13","v":{"v":0.8892681355685991,"d":"0.89"}},"zł/kWh",null,null,{"$f":"((Y56+Y63)*(1+$Q$54)+$N$68*$O$68)/X13","v":{"v":1.1008153462338885,"d":"1.10"}},"zł/kWh",{"$nulls":6},{"$f":"((AG56+AG63)*(1+$Q$54)+$N$68*$O$68)/AF13","v":{"v":0.9033152561615485,"d":"0.90"}},"zł/kWh",null,null,{"$f":"((AK56+AK63)*(1+$Q$54)+$N$68*$O$68)/AJ13","v":{"v":1.0920448941204821,"d":"1.09"}},"zł/kWh",{"$nulls":6},{"$f":"((AS56+AS63)*(1+$Q$54)+$N$68*$O$68)/AR13","v":{"v":0.8644684880120093,"d":"0.86"}},"zł/kWh",null,null,{"$f":"((AW56+AW63)*(1+$Q$54)+$N$68*$O$68)/AV13","v":{"v":1.0192735315927341,"d":"1.02"}},"zł/kWh"]
[]
[]
[]
[null,"ENERGIA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DYSTRYBUCJA"]

{"sheet":"PGNiG","index":18,"n_rows":77,"n_cols":21,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,1,4,11],[5,7,5,8],[5,10,5,11],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[18,1,18,11],[20,1,20,2],[20,7,20,8],[20,10,20,11],[32,1,32,7],[34,4,34,5],[50,1,51,2],[62,0,68,0]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":7},"Obowiązuje dla roku 2025"]
[null,null,"Stan: ","2025-01-19",null,2025,null,"Sprzedaż","TAK",{"$nulls":5},"Do końca 06/2025 obowiązuje taryfa na sprzedaż paliwa gazowego jak w drugiej połowie 2024"]
[null,null,"Taryfy W",{"$nulls":4},"Dystrybucja","TAK",{"$nulls":5},"Wzrost jedynie opłat dystrybucyjnych średnio o 24,7%"]
[{"$nulls":14},"W kolejnych miesiącach ceny sprzedaży paliwa gazowego wg taryf"]
[null,"PALIWO"]
[{"$nulls":10},"2 połowa roku"]
[{"$nulls":10},{"$f":"1-H7","v":{"v":1,"d":"100%"}}]
[null,"Grupa taryfowa",null,null,"Roczna ilość paliwa","Ilość rozliczeń",{"$nulls":4},"Ceny"]
[{"$nulls":10},"Paliwo","Abonament"]
[{"$nulls":4},"[m3/rok]","[i/rok]",{"$nulls":4},"[zł/kWh] netto","[zł/m-c]"]
[null,"W-1.1",null,null,"<300",1,{"$nulls":4},0.23965,{"v":3.35,"d":"3.35 zł"}]
[null,"W-1.2",null,null,"<300",2,{"$nulls":4},0.23965,{"v":4.29,"d":"4.29 zł"}]
[null,"W-2.1",null,null,"300 < a < 1200",1,{"$nulls":4},0.23965,{"v":5.49,"d":"5.49 zł"}]
[null,"W-2.2",null,null,"300 < a < 1200",2,{"$nulls":4},0.23965,{"v":6.3,"d":"6.30 zł"}]
[null,"W-3.6",null,null,"1200 < a < 8000",6,{"$nulls":4},0.23965,{"v":6.4,"d":"6.40 zł"}]
[null,"W-3.9",null,null,"1200 < a < 8000",9,{"$nulls":4},0.23965,{"v":8.02,"d":"8.02 zł"}]
[null,"W-4",null,null,"> 8000",12,{"$nulls":4},0.23965,{"v":16.11,"d":"16.11 zł"}]
[]
[null,"DYSTRYBUCJA"]
[]
[null,"Grupa taryfowa",{"$nulls":8},"Ceny",null,null,"Wsp. konwersji Wk"]
[{"$nulls":10},"Stawka opłaty stałej","Stawka opłaty zmiennej",null,"grupa E"]
[{"$nulls":7},{"v":0.247,"d":"24.70%"},null,null,"[zł/m-c]","[zł/kWh]",null,"[kWh/m3]"]
[null,"W-1.1",{"$nulls":5},6.01,{"$f":"5.706/100","v":{"v":0.05706000000000001,"d":"0.05706"}},null,{"$f":"H24*$H$23+H24","v":7.49447},{"$f":"I24+I24*$H$23","v":{"v":0.07115382,"d":"0.07115"}},null,10.972]
[null,"W-1.2",{"$nulls":5},7.05,{"$f":"5.706/100","v":{"v":0.05706000000000001,"d":"0.05706"}},null,{"$f":"H25*$H$23+H25","v":8.79135},{"$f":"I25+I25*$H$23","v":{"v":0.07115382,"d":"0.07115"}}]
[null,"W-2.1",{"$nulls":5},13.04,{"$f":"4.756/100","v":{"v":0.047560000000000005,"d":"0.04756"}},null,16.26088,{"v":0.059307320000000004,"d":"0.05931"}]
[null,"W-2.2",{"$nulls":5},14.92,{"$f":"4.756/100","v":{"v":0.047560000000000005,"d":"0.04756"}},null,18.60524,{"v":0.059307320000000004,"d":"0.05931"}]
[null,"W-3.6",{"$nulls":5},42.41,{"$f":"4.42/100","v":{"v":0.044199999999999996,"d":"0.04420"}},null,52.88526999999999,{"v":0.0551174,"d":"0.05512"}]
[null,"W-3.9",{"$nulls":5},45.61,{"$f":"4.42/100","v":{"v":0.044199999999999996,"d":"0.04420"}},null,56.87567,{"v":0.0551174,"d":"0.05512"}]
[null,"W-4",{"$nulls":5},204.77,{"$f":"4.407/100","v":0.04407},null,255.34819000000002,{"v":0.05495529,"d":"0.05496"}]
[]
[]
[null,"Opłaty łączne - SPRZEDAŻ I DYSTRYBUCJA ENERGII:"]
[]
[null,"Grupa taryfowa",null,null,"Energia CO i CWU"]
[null,{"$f":"IF(F56<300,\"W-1.2\",IF(F56<1200,\"W-2.2\",IF(F56<8000,\"W-3.6\",\"W-4\")))","v":"W-3.6"},"z solarami"]
[]
[]
[{"$nulls":4},"Zużycie","Zużycie po sprawności","Zużycie","Zużycie po sprawności","Paliwo","Dystrybucja","Suma 23%","Koszt paliwa"]
[null,"Kocioł tradycyjny",null,{"$f":"H6","v":0},{"$f":"(E36+F36)/N24","v":{"v":1877.4787130878601,"d":"1877"}},{"$f":"E42/B43","v":{"v":2183.1147826603024,"d":"2183"}},{"$f":"E42*$N$24","v":{"v":20599.69644,"d":"20600"}},{"$f":"F42*$N$24","v":{"v":23953.135395348836,"d":"23953"}},{"$f":"VLOOKUP($B$36,$B$11:$L$17,10,0)*$H$42+VLOOKUP($B$36,$B$11:$L$17,11,0)*12","v":{"v":5817.168897495349,"d":"5,817.17 zł"}},{"$f":"VLOOKUP($B$36,$B$24:$L$30,10,0)*12+VLOOKUP($B$36,$B$24:$L$30,11,)*H42","v":{"v":1954.8577848395998,"d":"1,954.86 zł"}},{"$f":"(J42+I42)*$K$41+(J42+I42)","v":{"v":9559.592819271988,"d":"9,559.59 zł"}},{"$f":"K42/F42","v":{"v":4.378877782881782,"d":"4.38 zł"}}]
[null,{"$f":"'[2]2024'!G47/100","v":{"v":0.86,"d":"86%"}}]
[{"$nulls":3},"suma",{"$f":"E42+E43","v":{"v":1877.4787130878601,"d":"1877"}},{"$f":"F42+F43","v":{"v":2183.1147826603024,"d":"2183"}},{"$f":"G42+G43","v":{"v":20599.69644,"d":"20600"}},{"$f":"H42+H43","v":{"v":23953.135395348836,"d":"23953"}},null,null,{"$f":"K42+K43","v":{"v":9559.592819271988,"d":"9,559.59 zł"}},{"$f":"K44/F44","v":{"v":4.378877782881782,"d":"4.38 zł"}},null,{"$f":"K44/H44","v":{"v":0.39909567835233156,"d":"0.40 zł"}}]
[]
[null,{"$f":"'[2]2024'!G50/100","v":{"v":0.92,"d":"92%"}}]
[{"$nulls":3},"suma",{"$f":"E46+E47","v":{"v":1877.4787130878601,"d":"1877"}},{"$f":"F46+F47","v":{"v":2040.7377316172392,"d":"2041"}},{"$f":"G46+G47","v":{"v":20599.69644,"d":"20600"}},{"$f":"H46+H47","v":{"v":22390.97439130435,"d":"22391"}},null,null,{"$f":"K46+K47","v":{"v":8993.209630093379,"d":"8,993.21 zł"}},{"$f":"K48/F48","v":{"v":4.406842432891394,"d":"4.41 zł"}},null,{"$f":"K48/H48","v":{"v":0.4016444069350523,"d":"0.40 zł"}}]
[]
[]
[{"$nulls":4},"Zużycie","Zużycie po sprawności","Zużycie","Zużycie po sprawności","Paliwo","Dystrybucja","Suma 23%","Koszt paliwa",null,"Oszczędność dzięki instalacji solarnej"]
[{"$nulls":4},"m3/rok","m3/rok","kWh/rok","kWh/rok","[zł/rok/netto]","[zł/rok/netto]",{"v":0.23,"d":"23%"}]
[null,"Kocioł tradycyjny",null,{"$f":"H18","v":0},{"$f":"E42-J76","v":{"v":1735.315218374043,"d":"1735"}},{"$f":"E54/B55","v":{"v":2017.8083934581896,"d":"2018"}},{"$f":"E54*$N$24","v":{"v":19039.878576,"d":"19040"}},{"$f":"F54*$N$24","v":{"v":22139.393693023256,"d":"22139"}},{"$f":"VLOOKUP($B$37,$B$11:$L$17,10,0)*$H$54+VLOOKUP($B$37,$B$11:$L$17,11,0)*12","v":{"v":5382.505698533024,"d":"5,382.51 zł"}},{"$f":"VLOOKUP($B$37,$B$24:$L$30,10,0)*12+VLOOKUP($B$37,$B$24:$L$30,11,)*H54","v":{"v":1854.88905793584,"d":"1,854.89 zł"}},{"$f":"(J54+I54)*$K$41+(J54+I54)","v":{"v":8901.995550456702,"d":"8,902.00 zł"}},{"$f":"K54/F54","v":{"v":4.411714996982521,"d":"4.41 zł"}},null,{"$f":"K54/H54","v":{"v":0.4020884977198798,"d":"0.40 zł"}}]
[null,{"$f":"B43","v":{"v":0.86,"d":"86%"}},null,{"$f":"K18","v":0}]
[]
[null,"Kocioł kondensacyjny",null,{"$f":"H18","v":0},{"$f":"E46-J76","v":{"v":1735.315218374043,"d":"1735"}},{"$f":"E58/B59","v":{"v":1886.2121938848293,"d":"1886"}},{"$f":"E58*$N$24","v":{"v":19039.878576,"d":"19040"}},{"$f":"F58*$N$24","v":{"v":20695.520191304346,"d":"20696"}},{"$f":"VLOOKUP($B$37,$B$11:$L$17,10,0)*$H$58+VLOOKUP($B$37,$B$11:$L$17,11,0)*12","v":{"v":5036.481413846087,"d":"5,036.48 zł"}},{"$f":"VLOOKUP($B$37,$B$24:$L$30,10,0)*12+VLOOKUP($B$37,$B$24:$L$30,11,)*H58","v":{"v":1775.306504592198,"d":"1,775.31 zł"}},{"$f":"(J58+I58)*$K$41+(J58+I58)","v":{"v":8378.499139679092,"d":"8,378.50 zł"}},{"$f":"K58/F58","v":{"v":4.441970615417767,"d":"4.44 zł"}},null,{"$f":"K58/H58","v":{"v":0.40484602765382494,"d":"0.40 zł"}}]
[null,{"$f":"B47","v":{"v":0.92,"d":"92%"}},null,{"$f":"K18","v":0}]
[{"$nulls":3},"suma",{"$f":"E58+E59","v":{"v":1735.315218374043,"d":"1735"}},{"$f":"F58+F59","v":{"v":1886.2121938848293,"d":"1886"}},{"$f":"G58+G59","v":{"v":19039.878576,"d":"19040"}},{"$f":"H58+H59","v":{"v":20695.520191304346,"d":"20696"}},null,null,{"$f":"K58+K59","v":{"v":8378.499139679092,"d":"8,378.50 zł"}},{"$f":"K60/F60","v":{"v":4.441970615417767,"d":"4.44 zł"}},null,{"$f":"K60/H60","v":{"v":0.40484602765382494,"d":"0.40 zł"}}]
[]
[2024,"Co byłoby gdyby nie zamrożenie cen?"]
[null,"Cena energii na Towarowej Giełdzie Energii na 30.07.2023 wynosiła średnio",{"$nulls":5},249.15,"PLN/MWh"]
[null,"https://tge.pl/gaz-otf",{"$nulls":5},{"$f":"H64/1000","v":0.24915},"zł/kWh"]
[null,"Max ",295,"PLN/MWh",null,"Wybrana",null,{"$f":"VLOOKUP(F3,R68:U71,4,0)","v":{"$error":"#N/A"}},"zł/kWh"]
[null,"Min",214,"PLN/MWh",{"$nulls":7},"2024 - prognoza PGNiG przed zmianą",{"$nulls":5},"2024 PGNiG prognoza",null,null,516.73]
[{"$nulls":11},"2024 - prognoza na bazie TGE (30.07.2023)",{"$nulls":5},"2024 TGE",null,null,249.15]
[{"$nulls":11},"2023 - zamrożona",{"$nulls":5},"Zamrożona",null,null,200.17]
[null,"Instalacja solarna na potrzeby wspomagania przygotowania CWU"]
[null,"Instalacja solarna - powierzchnia",{"$nulls":4},{"$f":"2.3*2","v":4.6},"m2"]
[null,"Energia roczna uzyskana z 1 m2 kolektora (optymalnie)",{"$nulls":4},525,"kWh/m2/rok",null,"60% zapotrzebowania"]
[null,"Energia roczna uzyskana z instalacji (optymalnie)",{"$nulls":4},{"$f":"G74*G73","v":2415},"kWh/rok",null,{"$f":"IF(F36*0.6>G75,G75,F36*0.6)","v":1559.817864},"kWh/rok"]
[null,"Ilość ekwiwalentu gazu ziemnego",{"$nulls":4},{"$f":"G75/$N$24","v":220.10572366022603},"m3/rok",null,{"$f":"J75/$N$24","v":142.16349471381702},"m3/rok"]
[null,"Sprawność kotła"]

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

{"sheet":"Dane","index":20,"n_rows":26,"n_cols":10,"rows_kept":26,"hidden":true}
[]
[null,"Powierzchnia domu",null,null,{"$f":"Obliczenia!H17","v":225}]
[null,"Standard domu",null,null,{"$f":"Obliczenia!H20","v":80}]
[null,"Ilość osób",null,null,{"$f":"Obliczenia!H32","v":4},null,{"$f":"Obliczenia!H35","v":45},"l/os"]
[null,"System ogrzewania",null,null,{"$f":"Obliczenia!AA13","v":"Ogrzewanie podłogowe"}]
[]
[null,"Temperatura CWU",null,null,{"$f":"Obliczenia!H38","v":44},"stC",{"$f":"E7+5","v":49},"NOWA CWU do obliczeń COP"]
[]
[null,"Wybrane miasto",null,null,{"$f":"Obliczenia!AE67","v":"Kraków"}]
[null,"Strefa klimatyczna",null,null,{"$f":"HLOOKUP(E9,strefy_klim2,2,0)","v":-20}]
[]
[null,"Temperatura dzienna",null,null,{"$f":"Obliczenia!H29","v":20}]
[null,"Temperatura nocna",null,null,17]
[{"$nulls":8},"uśrednione"]
[null,"Energia elektryczna",null,null,{"$f":"VLOOKUP(E16,H15:I16,2,0)","v":1.29},null,null,"G11",1.29,"zł/kWh"]
[null,"Wybrana taryfa",null,null,{"$f":"Obliczenia!P80","v":"G11"},null,null,"G12w",1.19,"zł/kWh"]
[]
[null,"System grzewczy"]
[null,"Ogrzewanie podłogowe"]
[null,"Grzejniki niskotemperaturowe 55/45"]
[]
[null,"CWU",null,null,{"$f":"INT((E7-10)*E4*G4*365/860)","v":2597},"kWh"]
[null,"CO",null,null,{"$f":"Budynek!C39","v":17100},"kWh"]
[]
[]
[null,"Ilość pomp w kaskadzie",null,null,{"$f":"IF(Obliczenia!J46=4,Obliczenia!Q55,1)","v":1}]

{"sheet":"Budynek","index":21,"n_rows":40,"n_cols":6,"rows_kept":40,"hidden":true}
[]
[null,"Energia CO",null,{"$f":"Dane!E2*Dane!E3","v":18000},"kWh/rok"]
[null,"Moc obliczeniowa",null,{"$f":"Dane!E2*Dane!E3/2000","v":9},"kW"]
[null,"Wskaźnik obliczeniowy",null,{"$f":"D3*1000/(Dane!E12-Dane!E10)","v":225},"W/K"]
[]
[null,"Obliczenie wartości funkcji lini zapotrzebowania mocy"]
[null,"T1(zew)","x",12,"stC","- zależnie od standardu budynku"]
[null,"Q(12)","y",{"$f":"D4*(Dane!E12-Budynek!D7)/1000","v":1.8},"kW"]
[null,"T2(zew)","x",{"$f":"Dane!E10","v":-20},"stC"]
[null,"Q(-20)","y",{"$f":"D3+((Dane!E12-20)/40)*D3","v":9},"kW","40 = delta (-20 +20)"]
[null,null,"a=",{"$f":"(D8-D10)/(D7-D9)","v":-0.225}]
[null,null,"b=",{"$f":"D10-D11*D9","v":4.5}]
[]
[null,"T(zew)",30,null,"Q"]
[null,null,20]
[null,null,15,{"$f":"$D$11*C16+$D$12","v":1.125},"- zależnie od standardu budynku"]
[null,null,12,{"$f":"$D$11*C17+$D$12","v":1.7999999999999998},"- zależnie od standardu budynku"]
[null,null,10,2.25]
[null,null,7,2.925]
[null,null,2,4.05]
[null,null,-7,6.075]
[null,null,-15,7.875]
[null,null,-20,{"$f":"$D$11*C23+$D$12","v":9}]
[]
[null,"Krzywa grzewcza"]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"}]
[null,"T1(zew)","x",20]
[null,"T1(zasilanie)","y",{"$f":"IF(B26=\"ogrzewanie podłogowe\",20,IF(B26=\"grzejniki niskotemperaturowe 55/45\",40,35))","v":20}]
[null,"T2(zew)","x",{"$f":"D9","v":-20}]
[null,"T2(zasilanie)","y",{"$f":"IF(B26=\"ogrzewanie podłogowe\",35,IF(B26=\"grzejniki niskotemperaturowe 55/45\",55,45))","v":35}]
[null,null,"a=",{"$f":"(D28-D30)/(D27-D29)","v":-0.375}]
[null,null,"b=",{"$f":"D30-D31*D29","v":27.5}]
[]
[]
[null,"Zapotrzebowanie energii elektrycznej dla domu"]
[null,{"$f":"Dane!E4*975","v":3900},"kWh"]
[]
[null,"Q dla PB",{"$f":"D11*Obliczenia!Q72+Budynek!D12","v":{"v":7.8075,"d":"7.81"}},"kW"]
[null,"ECO",{"$f":"D10*1900","v":17100},"kWh"]
[null,"ECWU"]

{"sheet":"251.A06","index":22,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.74},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":4.56},{"$f":"G7*Dane!$E$26","v":5.97},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":8.75},{"$f":"S5*T3+S6","v":9.29},{"$f":"$S$5*U3+$S$6","v":10.1},{"$f":"J7*Dane!$E$26","v":11.45},{"$f":"K7*Dane!$E$26","v":11.95}]
[null,"Q",null,3.74,4.35,4.56,5.97,6,8.75,11.45,11.95,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12199999999999989},{"$f":"(P4-O4)/(P3-O3)","v":0.026249999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.15666666666666668},{"$f":"(R4-Q4)/(R3-Q3)","v":6.0000000000000496E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.9166666666666666},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2699999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.05}]
[null,"COP",null,2.2,2.44,3,4,5.1,5.34,7.71,9.61,null,"b=",{"$f":"N4-N5*$N$3","v":6.179999999999998},{"$f":"O4-O5*O3","v":4.7437499999999995},{"$f":"P4-P5*P3","v":5.656666666666666},{"$f":"Q4-Q5*Q3","v":5.957999999999999},{"$f":"R4-R5*R3","v":-0.4166666666666661},{"$f":"S4-S5*$S$3","v":6.050000000000001},null,null,{"$f":"V4-V5*V3","v":10.45}]
[{"$nulls":3},{"$f":"D5","v":3.74},4.35,4.56,5.97,6,8.75,11.45,11.95,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.74},4.35,4.56,5.97,6,8.75,{"$f":"T4","v":9.29},{"$f":"U4","v":10.1},{"$f":"V5*V3+V6","v":11.45},{"$f":"W4","v":11.95}]
[null,"Q",null,3.57,4.17,5.25,5.91,7.19,8.48,11.11,13.18,null,"COP",{"$f":"D6","v":2.2},2.44,3,4,5.1,5.34,{"$f":"T3*S10+S11","v":5.814},{"$f":"U3*S10+S11","v":6.525},{"$f":"J6","v":7.71},{"$f":"K6","v":9.61}]
[null,"COP",null,1.92,2.12,2.51,3.31,3.82,4.19,5.74,8.08,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04799999999999995},{"$f":"(P9-O9)/(P3-O3)","v":0.07},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S9-R9)/(S3-R3)","v":0.08000000000000007},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.23700000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18999999999999995}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1599999999999993},{"$f":"O9-O10*O3","v":3.49},{"$f":"P9-P10*P3","v":3.7777777777777777},{"$f":"Q9-Q10*Q3","v":3.56},{"$f":"R9-R10*R3","v":4.539999999999999},{"$f":"S9-S10*$S$3","v":2.9699999999999998},null,null,{"$f":"V9-V10*V3","v":3.910000000000001}]
[null,"Q",null,3.37,3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8159999999999998,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.008,"d":"2.01"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.37},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.0540000000000003,"d":"3.05"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.5599999999999996,"d":"3.56"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.894,"d":"3.89"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.3,"d":"5.30"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.38},null,"COP=",{"$f":"N10*N3+N11","v":2.2},{"$f":"O10*O3+O11","v":2.4400000000000004},3,4,5.1,5.34,{"$f":"T9","v":5.814},{"$f":"U9","v":6.525},7.71,{"$f":"W9","v":9.61}]
[null,"Qmax",null,{"$f":"D12","v":3.37},3.95,5.04,5.94,7.16,{"v":8.4,"d":"8.40"},11.12,13.26,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.66,1.84,2.16,2.67,3.17,3.45,4.64,6.33,null,"Q",{"$f":"D9*Dane!$E$26","v":3.57},{"$f":"E9*Dane!$E$26","v":4.17},{"$f":"F9*Dane!$E$26","v":5.25},{"$f":"G9*Dane!$E$26","v":5.91},{"$f":"H9*Dane!$E$26","v":7.19},{"$f":"I9*Dane!$E$26","v":8.48},{"$f":"S16*T14+S17","v":9.006},{"$f":"$S$16*U14+$S$17","v":9.795},{"$f":"J9*Dane!$E$26","v":11.11},{"$f":"K9*Dane!$E$26","v":13.18}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.12000000000000002},{"$f":"(P15-O15)/(P3-O3)","v":0.135},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07333333333333335},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25600000000000006},{"$f":"(S15-R15)/(S3-R3)","v":0.43},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2629999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20700000000000002}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.970000000000001},{"$f":"O15-O16*O3","v":6.195},{"$f":"P15-P16*P3","v":5.763333333333334},{"$f":"Q15-Q16*Q3","v":5.398},{"$f":"R15-R16*R3","v":4.180000000000001},{"$f":"S15-S16*$S$3","v":5.850000000000001},null,null,{"$f":"V15-V16*V14","v":6.969999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.5700000000000003},{"$f":"O16*O14+O17","v":4.17},5.25,5.91,7.19,8.48,{"$f":"T15","v":9.006},{"$f":"U15","v":9.795},11.11,{"$f":"W15","v":13.18}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},57,{"$nulls":6},"COP",{"$f":"D10","v":1.92},2.12,2.51,3.31,3.82,4.19,{"$f":"T14*S21+S22","v":4.5},{"$f":"U14*S21+S22","v":4.965},{"$f":"J10","v":5.74},{"$f":"K10","v":8.08}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.040000000000000036},{"$f":"(P20-O20)/(P14-O14)","v":0.04874999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888892},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333352},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15499999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.23399999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.7200000000000006},{"$f":"O20-O21*O14","v":2.8512499999999994},{"$f":"P20-P21*P14","v":3.1322222222222225},{"$f":"Q20-Q21*Q14","v":3.1060000000000003},{"$f":"R20-R21*R14","v":2.956666666666665},{"$f":"S20-S21*$S$3","v":2.6400000000000006},null,null,{"$f":"V20-V21*V14","v":1.0600000000000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 4 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.92},{"$f":"O21*O14+O22","v":2.12},2.51,3.31,3.82,4.19,{"$f":"T20","v":4.5},{"$f":"U20","v":4.965},5.74,{"$f":"W20","v":8.08}]
[null,46425,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.74},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.37},{"$f":"E14*Dane!$E$26","v":3.95},{"$f":"F14*Dane!$E$26","v":5.04},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":7.16},{"$f":"I14*Dane!$E$26","v":{"v":8.4,"d":"8.40"}},{"$f":"S27*T25+S28","v":8.944},{"$f":"S27*U25+S28","v":9.76},{"$f":"J14*Dane!$E$26","v":11.12},{"$f":"K14*Dane!$E$26","v":13.26}]
[null,{"$f":"D14+8","v":11.370000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.11600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.10000000000000003},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24399999999999994},{"$f":"(S26-R26)/(S3-R3)","v":0.4133333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.2719999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21400000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.74},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.69},5.99375,5.74,5.452000000000001,4.266666666666667,5.6800000000000015,null,null,{"$f":"V26-V27*V25","v":6.839999999999998}]
[null,{"$f":"D9+8","v":11.57},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.37},{"$f":"O27*O25+O28","v":3.9500000000000006},5.04,5.94,7.16,8.4,{"$f":"T26","v":8.944},{"$f":"U26","v":9.76},11.12,{"$f":"W26","v":13.26}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8159999999999998,"d":"1.82"}},{"v":2.008,"d":"2.01"},2.37,{"v":3.0540000000000003,"d":"3.05"},{"v":3.5599999999999996,"d":"3.56"},{"v":3.894,"d":"3.89"},{"$f":"T25*S32+S33","v":4.1752},{"$f":"U25*S32+S33","v":4.5969999999999995},{"$f":"J13","v":5.3},{"$f":"K13","v":7.38}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03840000000000003},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07600000000000001},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10119999999999987},{"$f":"(S31-R31)/(S25-R25)","v":0.1113333333333335},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14059999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.20800000000000002}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.5840000000000005},{"$f":"O31-O32*O25","v":2.68675},{"$f":"P31-P32*P25","v":2.902},{"$f":"Q31-Q32*Q25","v":2.8516000000000004},{"$f":"R31-R32*R25","v":2.780666666666665},{"$f":"S31-S32*$S$3","v":2.4880000000000004},null,null,{"$f":"V31-V32*V25","v":1.1399999999999997}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8159999999999998},{"$f":"O32*O25+O33","v":2.008},2.37,3.0540000000000003,3.5599999999999996,3.894,{"$f":"T31","v":4.1752},{"$f":"U31","v":4.5969999999999995},5.3,{"$f":"W31","v":7.38}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-4.841498559077806},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-0.9701492537313413},-3.0305676855895185,-6.3116883116883065,4.306569343065693,-3.1313131313131333,20,20,-21.636363636363633,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak",-3.0305676855895185,"brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-3.0305676855895185},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-3}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.7408877284595303},{"$f":"E66*Dane!$E$26","v":3.24},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.64},{"$f":"H66*Dane!$E$26","v":7.4},{"$f":"I66*Dane!$E$26","v":8.07},{"$f":"I57*J52+I58","v":8.61},{"$f":"I57*K52+I58","v":9.42},{"$f":"L66*Dane!$E$26","v":10.77},{"$f":"M66*Dane!$E$26","v":12.54}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.416609195402299},1.57,1.74,2.01,2.33,2.42,null,null,3.38,4.44]
[null,"Q",null,{"$f":"D54","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,{"$f":"L54","v":10.77},{"$f":"M54","v":12.54}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.09982245430809397},{"$f":"(F54-E54)/(F52-E52)","v":0.07374999999999998},{"$f":"(G54-F54)/(G52-F52)","v":0.20111111111111107},{"$f":"(H54-G54)/(H52-G52)","v":0.35200000000000015},{"$f":"(I54-H54)/(I52-H52)","v":0.2233333333333333},{"$f":"(L54-I54)/(L52-I52)","v":0.2699999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.737336814621409},4.3462499999999995,5.237777777777778,4.935999999999999,5.836666666666668,5.370000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.74088772845953},3.2399999999999998,3.83,5.64,7.4,8.07]
[null,"COP",null,{"$f":"D55","v":1.416609195402299},1.57,1.74,2.01,2.33,2.42,null,null,{"$f":"L55","v":3.38},{"$f":"M55","v":4.44}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03067816091954021},{"$f":"(F61-E61)/(F52-E52)","v":0.02124999999999999},{"$f":"(G61-F61)/(G52-F52)","v":0.029999999999999978},{"$f":"(H61-G61)/(H52-G52)","v":0.06400000000000006},{"$f":"(I61-H61)/(I52-H52)","v":0.029999999999999954},{"$f":"(L61-I61)/(L52-I52)","v":0.096}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.030172413793103},1.88875,1.9499999999999997,1.8819999999999997,2.1200000000000006,1.46]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.416609195402299},1.57,1.7399999999999998,2.01,2.33,2.42]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,10.77,12.54]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-D16","index":23,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":7157.326411873608},null,null,"COP",{"$f":"K13","v":3.753977287956726},{"$f":"L13","v":3.099014697660605},{"$f":"M13","v":3.5647052353664885},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997913458487375},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997913458487375},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9986005050851143},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.753977287956726},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.0865415126247733E-4},{"$f":"1-L3","v":2.0865415126247733E-4},{"$f":"1-M3","v":1.3994949148856684E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997913458487375},null,null,"COP-Inst",{"$f":"K14","v":3.7541859856536295},{"$f":"L14","v":3.0992233953575083},{"$f":"M14","v":3.5661066916122635}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0865415126247733E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.7541859856536295},{"$nulls":10},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R7*Bilans!F7+S7","v":11.432266666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.34720804856429754,"d":"34.72%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D16'!$C$39+'D16'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":7.462891666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC7*Bilans!F7+AD7","v":4.012383333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.860972641509434},{"$f":"AF7*Z7","v":336.54168029716976},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":29.122933633645445},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":11.0016},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.36079979275741714,"d":"36.08%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":7.0322249999999995},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1673},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.047779245283019},{"$f":"AX7*AR7","v":265.65967791509433},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":36.89337086143143},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB7*Bilans!F7+BC7","v":11.432266666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.34720804856429754,"d":"34.72%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":7.462891666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W7<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W7<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W7<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W7<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM7*Bilans!F7+BN7","v":3.7823148148148147},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6395859538784068},{"$f":"BP7*BJ7","v":317.2445096698113},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":30.8944070630284},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F7<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F7<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F7<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F7<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F7*BT7+BU7","v":2.94442},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY7","v":3.117761732361552}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R8*Bilans!F8+S8","v":11.309111111111111},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.41316244522607143,"d":"41.32%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D16'!$C$39+'D16'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":6.636611111111111},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC8*Bilans!F8+AD8","v":3.6510370370370366},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6510370370370366},{"$f":"AF8*Z8","v":379.85389333333325},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":36.75985716894236},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ8*Bilans!F8+AK8","v":10.986888888888888},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.42527962622115256,"d":"42.53%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":6.314388888888888},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU8*Bilans!F8+AV8","v":2.907888888888889},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.907888888888889},{"$f":"AX8*AR8","v":302.53675999999996},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":46.15430820373696},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB8*Bilans!F8+BC8","v":11.309111111111111},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.41316244522607143,"d":"41.32%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":6.636611111111111},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W8<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W8<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W8<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W8<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM8*Bilans!F8+BN8","v":3.6510370370370366},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6510370370370366},{"$f":"BP8*BJ8","v":379.85389333333325},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":36.75985716894236},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F8<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F8<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F8<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F8<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F8*BT8+BU8","v":2.7324666666666664},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY8","v":3.359601824968893}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":4618.45866011956},{"$nulls":9},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R9*Bilans!F9+S9","v":11.346055555555555},{"v":0.42751641539644225,"d":"42.75%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D16'!$C$39+'D16'!$C$40)","v":4.850625},null,6.495430555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.5683518518518516},3.5683518518518516,386.5060308333333,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":39.15711112610346},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ9*Bilans!F9+AK9","v":10.997444444444444},{"v":0.4410683795225154,"d":"44.11%"},4.850625,null,6.146819444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU9*Bilans!F9+AV9","v":2.8471944444444444},2.8471944444444444,308.39386625,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":49.075099269261166},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB9*Bilans!F9+BC9","v":11.346055555555555},{"v":0.42751641539644225,"d":"42.75%"},4.850625,null,6.495430555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W9<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W9<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W9<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W9<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.5683518518518516},3.5683518518518516,386.5060308333333,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":39.15711112610346},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F9<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F9<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F9<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F9<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F9*BT9+BU9","v":2.683383333333333},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY9","v":3.4210542660695773}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R10*Bilans!F10+S10","v":11.582305555555555},{"v":0.5171412091720369,"d":"51.71%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D16'!$C$39+'D16'!$C$40)","v":5.9896875},null,5.592618055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC10*Bilans!F10+AD10","v":3.0396018518518515},2.9822508735150244,404.54978661949684,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":58.67773451055992},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ10*Bilans!F10+AK10","v":11.064944444444444},{"v":0.5413210640210072,"d":"54.13%"},5.9896875,null,5.075256944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.4590694444444448},2.412671907756814,327.2849759669812,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":72.5302617556064},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB10*Bilans!F10+BC10","v":11.582305555555555},{"v":0.5171412091720369,"d":"51.71%"},5.9896875,null,5.592618055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W10<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W10<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W10<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W10<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM10*Bilans!F10+BN10","v":3.0396018518518515},2.9822508735150244,404.54978661949684,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":58.67773451055992},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F10<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F10<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F10<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F10<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F10*BT10+BU10","v":2.369508333333333},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY10","v":3.874221445377206}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7814969203487236},{"$nulls":11},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R11*Bilans!F11+S11","v":11.550222222222223},{"v":0.5051850854240418,"d":"50.52%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D16'!$C$39+'D16'!$C$40)","v":5.835},null,5.715222222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC11*Bilans!F11+AD11","v":3.111407407407407},3.052701607267645,402.77345006289306,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":55.75474510669314},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ11*Bilans!F11+AK11","v":11.055777777777779},{"v":0.527778336113847,"d":"52.78%"},5.835,null,5.220777777777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU11*Bilans!F11+AV11","v":2.5117777777777777},2.464385744234801,325.15105509433965,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":69.06491826540265},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB11*Bilans!F11+BC11","v":11.550222222222223},{"v":0.5051850854240418,"d":"50.52%"},5.835,null,5.715222222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W11<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W11<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W11<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W11<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM11*Bilans!F11+BN11","v":3.111407407407407},3.052701607267645,402.77345006289306,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":55.75474510669314},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F11<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F11<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F11<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F11<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F11*BT11+BU11","v":2.4121333333333332},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY11","v":3.805759770051407}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R12*Bilans!F12+S12","v":11.59436111111111},{"v":0.5216167102303084,"d":"52.16%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D16'!$C$39+'D16'!$C$40)","v":6.047812500000001},null,5.54654861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC12*Bilans!F12+AD12","v":3.01262037037037},2.9557784765897974,405.0820507704403,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":59.81208551324569},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ12*Bilans!F12+AK12","v":11.06838888888889},{"v":0.5464040485667392,"d":"54.64%"},6.047812500000001,null,5.020576388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU12*Bilans!F12+AV12","v":2.439263888888889},2.393240041928722,327.98756464622653,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":73.87110022508365},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB12*Bilans!F12+BF8","v":4.9935277777777785},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.0542847222222225,0.17432496827939398,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":113.15669890972977},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":23.890801090270248},null,{"$f":"IF(Bilans!W12<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W12<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W12<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W12<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W12<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM12*Bilans!F12+BN12","v":3.01262037037037},2.216833857442348,250.84960133949858,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":96.6662608776816},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F12<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F12<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F12<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F12<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F12*BT12+BU12","v":2.3534916666666663},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY12","v":3.900587425067011}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":5765.289770809947},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.753977287956726},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.099014697660605},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5647052353664885},{"$nulls":4},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R13*Bilans!F13+S13","v":11.578611111111112},{"v":0.5157678190149461,"d":"51.58%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D16'!$C$39+'D16'!$C$40)","v":5.971875},null,5.606736111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC13*Bilans!F13+AD13","v":3.04787037037037},2.9903633822501745,404.3718883647798,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":58.33413124151421},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ13*Bilans!F13+AK13","v":11.06388888888889},{"v":0.539762741652021,"d":"53.98%"},5.971875,null,5.09201388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU13*Bilans!F13+AV13","v":2.465138888888889},2.418626834381552,327.05881367924536,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":72.12367262294298},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB13*Bilans!F13+BC13","v":11.578611111111112},{"v":0.5157678190149461,"d":"51.58%"},5.971875,null,5.606736111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W13<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W13<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W13<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W13<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM13*Bilans!F13+BN13","v":3.04787037037037},2.9903633822501745,404.3718883647798,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":58.33413124151421},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F13<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F13<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F13<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F13<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F13*BT13+BU13","v":2.3744166666666664},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY13","v":3.8662127540097573}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7541859856536295},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0992233953575083},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5661066916122635},{"$nulls":4},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R14*Bilans!F14+S14","v":11.444055555555556},{"v":0.46514323302248134,"d":"46.51%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D16'!$C$39+'D16'!$C$40)","v":5.323125},null,6.120930555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.3490185185185184},3.3490185185185184,400.72681083333333,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":46.08960779001034},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ14*Bilans!F14+AK14","v":11.025444444444444},{"v":0.48280366626691795,"d":"48.28%"},5.323125,null,5.702319444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.6861944444444448},2.6861944444444448,321.41659625000005,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":57.46231450937405},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB14*Bilans!F14+BC14","v":11.444055555555556},{"v":0.46514323302248134,"d":"46.51%"},5.323125,null,6.120930555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W14<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W14<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W14<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W14<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.3490185185185184},3.3490185185185184,400.72681083333333,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":46.08960779001034},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F14<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F14<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F14<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F14<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F14*BT14+BU14","v":2.553183333333333},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY14","v":3.595511485661691}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.0292817697429366},{"$nulls":4},{"$f":"F11","v":3.7814969203487236},{"$f":"F15","v":3.0292817697429366},{"$f":"F28","v":3.5641198791144104},{"$nulls":4},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R15*Bilans!F15+S15","v":11.553527777777777},{"v":0.5064199967782808,"d":"50.64%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D16'!$C$39+'D16'!$C$40)","v":5.8509375},null,5.7025902777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC15*Bilans!F15+AD15","v":3.104009259259259},3.0454430468204055,402.9806375628931,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":56.04965266981932},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ15*Bilans!F15+AK15","v":11.056722222222223},{"v":0.5291746850834835,"d":"52.92%"},5.8509375,null,5.205784722222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.5063472222222223},2.4590576519916145,325.3886561556604,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":69.41521881837608},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB15*Bilans!F15+BC15","v":11.553527777777777},{"v":0.5064199967782808,"d":"50.64%"},5.8509375,null,5.7025902777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W15<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W15<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W15<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W15<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM15*Bilans!F15+BN15","v":3.104009259259259},3.0454430468204055,402.9806375628931,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":56.04965266981932},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F15<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F15<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F15<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F15<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F15*BT15+BU15","v":2.4077416666666664},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY15","v":3.8127013903069615}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.56864201597964},{"$f":"F19","v":3.56864201597964},{"$f":"F19","v":3.56864201597964},{"$nulls":4},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R16*Bilans!F16+S16","v":11.292777777777777},{"v":0.4067865400698578,"d":"40.68%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D16'!$C$39+'D16'!$C$40)","v":4.59375},null,6.699027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.6875925925925923},3.6875925925925923,376.68758333333335,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":35.73428915783659},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ16*Bilans!F16+AK16","v":10.982222222222223},{"v":0.4182896600566572,"d":"41.83%"},4.59375,null,6.388472222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU16*Bilans!F16+AV16","v":2.9347222222222222},2.9347222222222222,299.781875,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":44.901523899668724},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB16*Bilans!F16+BC16","v":11.292777777777777},{"v":0.4067865400698578,"d":"40.68%"},4.59375,null,6.699027777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W16<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W16<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W16<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W16<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.6875925925925923},3.6875925925925923,376.68758333333335,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":35.73428915783659},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F16<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F16<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F16<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F16<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F16*BT16+BU16","v":2.7541666666666664},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY16","v":3.3331316187594555}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":726.6786083729986},{"$nulls":9},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R17*Bilans!F17+S17","v":11.318055555555556},{"v":0.41664621425941833,"d":"41.66%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D16'!$C$39+'D16'!$C$40)","v":4.715625},null,6.602430555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.6310185185185184},3.6310185185185184,381.52927083333327,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":37.330228228994},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ17*Bilans!F17+AK17","v":10.989444444444445},{"v":0.4291049491936707,"d":"42.91%"},4.715625,null,6.273819444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.8931944444444446},2.8931944444444446,304.00240625,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":46.850204022850555},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB17*Bilans!F17+BC17","v":11.318055555555556},{"v":0.41664621425941833,"d":"41.66%"},4.715625,null,6.602430555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W17<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W17<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W17<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W17<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.6310185185185184},3.6310185185185184,381.52927083333327,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":37.330228228994},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F17<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F17<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F17<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F17<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F17*BT17+BU17","v":2.7205833333333334},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY17","v":3.3742763500474777}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":7157.326411873608},{"$nulls":5},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R18*Bilans!F18+S18","v":11.326416666666667},{"v":0.41989780527822124,"d":"41.99%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D16'!$C$39+'D16'!$C$40)","v":4.7559375},null,6.570479166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.6123055555555554},3.6123055555555554,383.05791187499995,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":37.869117907153786},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ18*Bilans!F18+AK18","v":10.991833333333334},{"v":0.4326791860623796,"d":"43.27%"},4.7559375,null,6.235895833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.8794583333333335},2.8794583333333335,305.3449603125,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":47.50713820597045},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB18*Bilans!F18+BC18","v":11.326416666666667},{"v":0.41989780527822124,"d":"41.99%"},4.7559375,null,6.570479166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W18<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W18<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W18<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W18<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.6123055555555554},3.6123055555555554,383.05791187499995,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":37.869117907153786},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F18<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F18<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F18<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F18<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F18*BT18+BU18","v":2.709475},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY18","v":3.3881102427592062}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.56864201597964},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":7816.1331215573855},{"$nulls":5},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R19*Bilans!F19+S19","v":11.348583333333334},{"v":0.4284951131932767,"d":"42.85%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D16'!$C$39+'D16'!$C$40)","v":4.8628125},null,6.4857708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.5626944444444444},3.5626944444444444,386.93533687499996,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":39.32520096369009},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ19*Bilans!F19+AK19","v":10.998166666666666},{"v":0.44214755489551294,"d":"44.21%"},4.8628125,null,6.135354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.8430416666666667},2.8430416666666667,308.7756478125,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":49.279501121158376},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB19*Bilans!F19+BC19","v":11.348583333333334},{"v":0.4284951131932767,"d":"42.85%"},4.8628125,null,6.4857708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W19<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W19<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W19<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W19<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.5626944444444444},3.5626944444444444,386.93533687499996,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":39.32520096369009},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F19<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F19<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F19<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F19<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F19*BT19+BU19","v":2.6800249999999997},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY19","v":3.4253411815188297}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8742.087091423735},{"$nulls":5},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R20*Bilans!F20+S20","v":11.491694444444445},{"v":0.4832022402653124,"d":"48.32%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D16'!$C$39+'D16'!$C$40)","v":5.5528125},null,5.938881944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.2423981481481476},3.2423981481481476,405.8428702083333,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":49.798349130016376},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ20*Bilans!F20+AK20","v":11.039055555555557},{"v":0.5030151784321323,"d":"50.30%"},5.5528125,null,5.486243055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.607930555555556},2.5587243186582813,320.26912615566044,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":63.104131157305765},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB20*Bilans!F20+BC20","v":11.491694444444445},{"v":0.4832022402653124,"d":"48.32%"},5.5528125,null,5.938881944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W20<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W20<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W20<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W20<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.2423981481481476},3.2423981481481476,405.8428702083333,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":49.798349130016376},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F20<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F20<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F20<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F20<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F20*BT20+BU20","v":2.4898916666666664},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY20","v":3.6869073955694196}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R21*Bilans!F21+S21","v":11.370874999999998},{"v":0.5471214836149374,"d":"54.71%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D16'!$C$39+'D16'!$C$40)","v":6.22125},null,5.149624999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC21*Bilans!F21+AD21","v":2.9488125},2.893174528301887,408.54517514150956,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":62.962292187370096},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":10.5334375},{"v":0.5906191592250868,"d":"59.06%"},6.22125,null,4.312187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.3139875},2.2703273584905665,320.592926292453,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":80.23552168314187},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB21*Bilans!F21+BC21","v":10.924562499999999},{"v":0.5694736059224341,"d":"56.95%"},6.22125,null,4.703312499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W21<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W21<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W21<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W21<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM21*Bilans!F21+BN21","v":1.9547500000000002},1.9178679245283023,270.8221296226416,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":94.98094090332228},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F21<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F21<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F21<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F21<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.3139875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY21","v":3.9671778693705133}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R22*Bilans!F22+S22","v":11.246694444444444},{"v":0.38869754322875116,"d":"38.87%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D16'!$C$39+'D16'!$C$40)","v":4.3715625},null,6.875131944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.790731481481481},3.6476850104821796,353.1597435023584,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":34.23940790970064},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ22*Bilans!F22+AK22","v":10.969055555555556},{"v":0.3985359065654391,"d":"39.85%"},4.3715625,null,6.597493055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU22*Bilans!F22+AV22","v":3.0104305555555557},2.8968294025157233,280.46378067806603,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":43.11423202606841},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB22*Bilans!F22+BC22","v":11.246694444444444},{"v":0.38869754322875116,"d":"38.87%"},4.3715625,null,6.875131944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W22<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W22<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W22<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W22<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.790731481481481},3.6476850104821796,353.1597435023584,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":34.23940790970064},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F22<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F22<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F22<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F22<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F22*BT22+BU22","v":2.8153916666666663},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY22","v":3.260647571237869}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R23*Bilans!F23+S23","v":11.390972222222222},{"v":0.44484240687679083,"d":"44.48%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D16'!$C$39+'D16'!$C$40)","v":5.0671875},null,6.323784722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.467824074074074},3.467824074074074,393.64138020833326,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":42.22564982310927},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ23*Bilans!F23+AK23","v":11.010277777777778},{"v":0.46022340237656734,"d":"46.02%"},5.0671875,null,5.943090277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.773402777777778},2.773402777777778,314.8158828125,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":52.79836242081277},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB23*Bilans!F23+BC23","v":11.390972222222222},{"v":0.44484240687679083,"d":"44.48%"},5.0671875,null,6.323784722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W23<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W23<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W23<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W23<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.467824074074074},3.467824074074074,393.64138020833326,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":42.22564982310927},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F23<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F23<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F23<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F23<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F23*BT23+BU23","v":2.623708333333333},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY23","v":3.4988645206371394}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R24*Bilans!F24+S24","v":11.542718749999999},{"v":0.5294733963781281,"d":"52.95%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D16'!$C$39+'D16'!$C$40)","v":6.1115625},null,5.431156249999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC24*Bilans!F24+AD24","v":2.987203125},2.930840801886793,406.148591223467,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":60.99443370820965},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":10.658359375},{"v":0.5734055575509247,"d":"57.34%"},6.1115625,null,4.546796875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.3379968750000004},2.293883726415095,317.8806720972878,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":77.93114051137009},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB24*Bilans!F24+BC24","v":11.033640625},{"v":0.5539026245020555,"d":"55.39%"},6.1115625,null,4.9220781250000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W24<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W24<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W24<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W24<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM24*Bilans!F24+BN24","v":2.005666666666667},1.9678238993710697,272.69611641509437,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":90.8439901848608},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F24<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F24<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F24<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F24<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.3379968750000004},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY24","v":3.926438096714735}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R25*Bilans!F25+S25","v":11.519305555555556},{"v":0.4936007186004171,"d":"49.36%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D16'!$C$39+'D16'!$C$40)","v":5.6859375},null,5.833368055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC25*Bilans!F25+AD25","v":3.1806018518518515},3.1806018518518515,408.2700052083333,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":52.06172690353853},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ25*Bilans!F25+AK25","v":11.046944444444446},{"v":0.5147068068093238,"d":"51.47%"},5.6859375,null,5.361006944444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.5625694444444447},2.514219077568135,322.7314463443397,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":65.86046000421084},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB25*Bilans!F25+BC25","v":11.519305555555556},{"v":0.4936007186004171,"d":"49.36%"},5.6859375,null,5.833368055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W25<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W25<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W25<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W25<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM25*Bilans!F25+BN25","v":3.1806018518518515},3.1806018518518515,408.2700052083333,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":52.06172690353853},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F25<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F25<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F25<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F25<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F25*BT25+BU25","v":2.4532083333333334},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY25","v":3.742038487015303}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17440.796398909737},null,{"$f":"F26/F28","v":4893.437086982415},{"$nulls":9},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R26*Bilans!F26+S26","v":11.464875},{"v":0.5374022830602165,"d":"53.74%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D16'!$C$39+'D16'!$C$40)","v":6.16125},null,5.303624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC26*Bilans!F26+AD26","v":2.9698125},2.913778301886793,407.25879325471703,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":61.879553390608365},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":10.601770833333333},{"v":0.5811529127405995,"d":"58.12%"},6.16125,null,4.440520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.3271208333333337},2.2832128930817617,319.1246660660378,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":78.96911433284524},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB26*Bilans!F26+BC26","v":10.984229166666665},{"v":0.5609178310570269,"d":"56.09%"},6.16125,null,4.8229791666666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W26<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W26<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W26<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W26<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM26*Bilans!F26+BN26","v":1.982601851851852},1.94519426974144,271.879803081761,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":92.69166725643622},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F26<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F26<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F26<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F26<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.3271208333333337},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY26","v":3.944788714237371}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":23.890801090270248},{"$nulls":11},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R27*Bilans!F27+S27","v":11.504527777777778},{"v":0.48804154402976613,"d":"48.80%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D16'!$C$39+'D16'!$C$40)","v":5.6146875000000005},null,5.889840277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC27*Bilans!F27+AD27","v":3.2136759259259255},3.2136759259259255,407.0200902083333,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":50.839514862696184},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ27*Bilans!F27+AK27","v":11.042722222222222},{"v":0.508451393325921,"d":"50.85%"},5.6146875000000005,null,5.428034722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU27*Bilans!F27+AV27","v":2.5868472222222225},2.5380387840670866,321.4489570990567,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":64.37321841795836},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB27*Bilans!F27+BC27","v":11.504527777777778},{"v":0.48804154402976613,"d":"48.80%"},5.6146875000000005,null,5.889840277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W27<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W27<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W27<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W27<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM27*Bilans!F27+BN27","v":3.2136759259259255},3.2136759259259255,407.0200902083333,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":50.839514862696184},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F27<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F27<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F27<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F27<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F27*BT27+BU27","v":2.4728416666666666},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY27","v":3.7123282593237876}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5641198791144104},{"$nulls":11},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R28*Bilans!F28+S28","v":11.327972222222222},{"v":0.4205022228652279,"d":"42.05%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D16'!$C$39+'D16'!$C$40)","v":4.7634375},null,6.564534722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC28*Bilans!F28+AD28","v":3.608824074074074},3.608824074074074,383.3383152083333,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":37.96999304687841},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ28*Bilans!F28+AK28","v":10.992277777777778},{"v":0.43334398896194803,"d":"43.33%"},4.7634375,null,6.228840277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU28*Bilans!F28+AV28","v":2.876902777777778},2.876902777777778,305.5918053125,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":47.63005064281127},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB28*Bilans!F28+BC28","v":11.327972222222222},{"v":0.4205022228652279,"d":"42.05%"},4.7634375,null,6.564534722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W28<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W28<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W28<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W28<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM28*Bilans!F28+BN28","v":3.608824074074074},3.608824074074074,383.3383152083333,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":37.96999304687841},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F28<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F28<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F28<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F28<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F28*BT28+BU28","v":2.707408333333333},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY28","v":3.390696514809674}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R29*Bilans!F29+S29","v":14.362666666666666},{"v":0.211159429539547,"d":"21.12%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D16'!$C$39+'D16'!$C$40)","v":3.0328125000000004},null,11.329854166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC29*Bilans!F29+AD29","v":4.853208333333334},4.670068396226416,302.09504938089634,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.868448151086632},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":11.600999999999999},{"v":0.2614268166537368,"d":"26.14%"},3.0328125000000004,null,8.568187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.71675},3.5764952830188683,231.3545386202831,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.33202434131654},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB29*Bilans!F29+BC29","v":14.362666666666666},{"v":0.211159429539547,"d":"21.12%"},3.0328125000000004,null,11.329854166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W29<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W29<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W29<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W29<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM29*Bilans!F29+BN29","v":4.217064814814814},4.057930293501048,262.49736586084913,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":20.563900551383007},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F29<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F29<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F29<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F29<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F29*BT29+BU29","v":3.41395},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY29","v":2.688967325239093}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R30*Bilans!F30+S30","v":12.5792},{"v":0.2864103043118799,"d":"28.64%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D16'!$C$39+'D16'!$C$40)","v":3.6028124999999998},null,8.976387500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC30*Bilans!F30+AD30","v":4.341475},4.177645754716981,327.39165368278304,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.19881458016268},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":11.2362},{"v":0.32064332247557,"d":"32.06%"},3.6028124999999998,null,7.6333875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.38235},3.2547141509433963,255.06381122405662,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":31.060815270274148},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB30*Bilans!F30+BC30","v":12.5792},{"v":0.2864103043118799,"d":"28.64%"},3.6028124999999998,null,8.976387500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W30<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W30<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W30<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W30<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM30*Bilans!F30+BN30","v":3.952472222222222},3.8033223270440253,298.05686246462267,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":26.58046473767349},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F30<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F30<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F30<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F30<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F30*BT30+BU30","v":3.12819},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY30","v":2.9346043558735246}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R31*Bilans!F31+S31","v":11.8312},{"v":0.32472403475556155,"d":"32.47%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D16'!$C$39+'D16'!$C$40)","v":3.841875},null,7.989325000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC31*Bilans!F31+AD31","v":4.12685},3.971119811320755,333.99103173113207,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":27.321122291678098},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":11.0832},{"v":0.3466395084452144,"d":"34.66%"},3.841875,null,7.241325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2421},3.119756603773585,262.38712916037736,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":34.77689569396741},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB31*Bilans!F31+BC31","v":11.8312},{"v":0.32472403475556155,"d":"32.47%"},3.841875,null,7.989325000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W31<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W31<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W31<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W31<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM31*Bilans!F31+BN31","v":3.8415},3.6965377358490565,310.8973062735849,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":29.35055929439327},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F31<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F31<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F31<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F31<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F31*BT31+BU31","v":3.00834},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY31","v":3.0515167833423082}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R37*Bilans!F37+S37","v":11.291805555555555},{"v":0.40640644026518735,"d":"40.64%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D16'!$C$39+'D16'!$C$40)","v":4.5890625},null,6.702743055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.6897685185185183},3.6897685185185183,376.4947552083333,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":35.673884239450935},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ37*Bilans!F37+AK37","v":10.981944444444444},{"v":0.41787340331351963,"d":"41.79%"},4.5890625,null,6.3928819444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU37*Bilans!F37+AV37","v":2.9363194444444445},2.9363194444444445,299.6146953125,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":44.82767542511174},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB37*Bilans!F37+BC37","v":11.291805555555555},{"v":0.40640644026518735,"d":"40.64%"},4.5890625,null,6.702743055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W37<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W37<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W37<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W37<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.6897685185185183},3.6897685185185183,376.4947552083333,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":35.673884239450935},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F37<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F37<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F37<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F37<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F37*BT37+BU37","v":2.7554583333333333},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY37","v":3.3315691581860247}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R44*Bilans!F44+S44","v":11.328555555555555},{"v":0.42072883666643784,"d":"42.07%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D16'!$C$39+'D16'!$C$40)","v":4.76625},null,6.562305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.607518518518518},3.607518518518518,383.44314333333324,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":38.007871420798125},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ44*Bilans!F44+AK44","v":10.992444444444445},{"v":0.43359327618970606,"d":"43.36%"},4.76625,null,6.226194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU44*Bilans!F44+AV44","v":2.8759444444444444},2.8759444444444444,305.68413499999997,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":47.67619912299341},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB44*Bilans!F44+BC44","v":11.328555555555555},{"v":0.42072883666643784,"d":"42.07%"},4.76625,null,6.562305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W44<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W44<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W44<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W44<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.607518518518518},3.607518518518518,383.44314333333324,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":38.007871420798125},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F44<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F44<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F44<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F44<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F44*BT44+BU44","v":2.706633333333333},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY44","v":3.3916673850663193}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R61*Bilans!F61+S61","v":11.37775},{"v":0.43975632264727205,"d":"43.98%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D16'!$C$39+'D16'!$C$40)","v":5.0034374999999995},null,6.374312500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.4974166666666666},3.4974166666666666,391.64946187499993,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":41.304036312516374},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ61*Bilans!F61+AK61","v":11.0065},{"v":0.4545893335756143,"d":"45.46%"},5.0034374999999995,null,6.003062500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU61*Bilans!F61+AV61","v":2.795125},2.795125,313.0050853125,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":51.681919413264154},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB61*Bilans!F61+BC61","v":11.37775},{"v":0.43975632264727205,"d":"43.98%"},5.0034374999999995,null,6.374312500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W61<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W61<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W61<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W61<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.4974166666666666},3.4974166666666666,391.64946187499993,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":41.304036312516374},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F61<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F61<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F61<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F61<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F61*BT61+BU61","v":2.641275},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY61","v":3.4755941732685924}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R71*Bilans!F71+S71","v":12.274133333333333},{"v":0.3014724053836795,"d":"30.15%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D16'!$C$39+'D16'!$C$40)","v":3.7003125},null,8.573820833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC71*Bilans!F71+AD71","v":4.253941666666667},4.093415566037736,330.36933679599065,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":25.43418163154565},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":11.1738},{"v":0.33115972184932607,"d":"33.12%"},3.7003125,null,7.4734875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3251500000000003},3.199672641509434,258.2375797146227,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":32.53853961475422},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB71*Bilans!F71+BC71","v":12.274133333333333},{"v":0.3014724053836795,"d":"30.15%"},3.7003125,null,8.573820833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W71<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W71<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W71<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W71<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM71*Bilans!F71+BN71","v":3.907212962962963},3.759770964360587,303.4417151061321,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":27.69122799949761},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F71<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F71<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F71<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F71<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F71*BT71+BU71","v":3.07931},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY71","v":2.981187343917956}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R77*Bilans!F77+S77","v":11.4264},{"v":0.3475504095778198,"d":"34.76%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D16'!$C$39+'D16'!$C$40)","v":3.97125},null,7.45515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC77*Bilans!F77+AD77","v":4.0107},3.859352830188679,336.5741603207547,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":29.150198219762135},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":11.000399999999999},{"v":0.36100959965092183,"d":"36.10%"},3.97125,null,7.02915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1662000000000003},3.0467207547169814,265.70451701886793,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.92524161455372},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB77*Bilans!F77+BC77","v":11.4264},{"v":0.3475504095778198,"d":"34.76%"},3.97125,null,7.45515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W77<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W77<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W77<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W77<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM77*Bilans!F77+BN77","v":3.7814444444444444},3.638748427672956,317.3352503773585,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":30.917471277877357},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F77<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F77<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F77<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F77<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F77*BT77+BU77","v":2.94348},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY77","v":3.1187573892127687}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R94*Bilans!F94+S94","v":11.257},{"v":0.39275561872612597,"d":"39.28%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D16'!$C$39+'D16'!$C$40)","v":4.42125},null,6.83575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC94*Bilans!F94+AD94","v":3.7676666666666665},3.625490566037736,355.33433037735847,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":34.873322022784166},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ94*Bilans!F94+AK94","v":10.972},{"v":0.40295752825373676,"d":"40.30%"},4.42125,null,6.55075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU94*Bilans!F94+AV94","v":2.9935},2.9935,293.39293499999997,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":42.23581092366795},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB94*Bilans!F94+BC94","v":11.257},{"v":0.39275561872612597,"d":"39.28%"},4.42125,null,6.83575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W94<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W94<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W94<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W94<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM94*Bilans!F94+BN94","v":3.7676666666666665},3.625490566037736,355.33433037735847,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":34.873322022784166},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F94<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F94<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F94<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F94<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F94*BT94+BU94","v":2.8017},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY94","v":3.276582075168648}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R104*Bilans!F104+S104","v":16.151725},{"v":0.13042337583137406,"d":"13.04%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D16'!$C$39+'D16'!$C$40)","v":2.1065625},null,14.0451625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC104*Bilans!F104+AD104","v":5.4367},5.231541509433963,222.11817363679248,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.4692230581051},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":16.151725},{"v":0.13042337583137406,"d":"13.04%"},2.1065625,null,14.0451625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU104*Bilans!F104+AV104","v":5.4367},5.231541509433963,222.11817363679248,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.4692230581051},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB104*Bilans!F104+BC104","v":16.151725},{"v":0.13042337583137406,"d":"13.04%"},2.1065625,null,14.0451625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W104<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W104<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W104<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W104<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM104*Bilans!F104+BN104","v":5.101027777777777},4.908536163522012,208.40417416273584,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":11.158148412356988},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F104<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F104<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F104<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F104<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F104*BT104+BU104","v":3.7852075000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY104","v":2.425230320926924}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F116<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F116<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F116<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F116<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F116<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F116<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F116<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F116<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F116<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F116<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F116<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F116<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F116<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F116<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F116<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F116*BT116+BU116","v":3.749845833333334},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY116","v":2.448100644137592}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F119<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F119<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F119<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F119<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F119<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F119<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F119<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F119<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F119<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F119<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F119<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F119<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F119<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F119<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F119<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F119*BT119+BU119","v":4.0280483333333335},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY119","v":2.279019326563857}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F136<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F136<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F136<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F136<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F136<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F136<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F136<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F136<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F136<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F136<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F136<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F136<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F136<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F136<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F136<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F136*BT136+BU136","v":4.1817633333333335},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY136","v":2.195246184026037}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F142<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F142<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F142<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F142<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F142<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F142<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F142<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F142<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F142<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F142<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F142<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F142<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F142<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F142<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F142<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F142*BT142+BU142","v":4.0432033333333335},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY142","v":2.2704769568024035}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F152<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F152<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F152<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F152<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F152<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F152<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F152<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F152<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F152<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F152<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F152<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F152<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F152<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F152<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F152<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F152*BT152+BU152","v":4.2983125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY152","v":2.135721867593387}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F169<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F169<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F169<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F169<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F169<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F169<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F169<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F169<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F169<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F169<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F169<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F169<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F169<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F169<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F169<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F169*BT169+BU169","v":4.4412025},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY169","v":2.0670077529678057}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F175<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F175<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F175<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F175<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F175<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F175<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F175<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F175<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F175<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F175<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F175<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F175<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F175<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F175<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F175<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F175*BT175+BU175","v":4.165886666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY175","v":2.2036125162630444}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F185<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F185<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F185<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F185<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F185<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F185<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F185<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F185<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F185<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F185<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F185<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F185<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F185<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F185<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F185<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F185*BT185+BU185","v":4.586618333333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY185","v":2.001474579492298}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F201<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F201<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F201<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F201<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F201<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F201<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F201<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F201<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F201<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F201<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F201<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F201<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F201<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F201<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F201<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F201*BT201+BU201","v":4.492440833333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY201","v":2.043432588334961}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F211<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F211<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F211<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F211<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F211<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F211<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F211<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.12159999999999993},{"$f":"IF(Bilans!F211<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F211<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F211<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F211<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F211<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F211<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F211<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F211<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.1640000000000015},{"$f":"Bilans!F211*BT211+BU211","v":4.809306666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY211","v":1.9087990507294195}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F217<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F217<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F217<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F217<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F217<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F217<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F217<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F217<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F217<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F217<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F217<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F217<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F217<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F217<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F217<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F217*BT217+BU217","v":4.303364166666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY217","v":2.1332147697624944}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F234<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F234<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F234<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F234<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F234<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F234<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F234<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.12159999999999993},{"$f":"IF(Bilans!F234<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F234<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F234<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F234<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F234<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F234<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F234<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F234<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.1640000000000015},{"$f":"Bilans!F234*BT234+BU234","v":5.136613333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY234","v":1.7871697564672966}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F244<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F244<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F244<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F244<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F244<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F244<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F244<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F244<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F244<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F244<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F244<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F244<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F244<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F244<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F244<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F244*BT244+BU244","v":4.070626666666667},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY244","v":2.25518102044894}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R250*Bilans!F250+S250","v":16.479966666666666},{"v":0.10899597288829466,"d":"10.90%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D16'!$C$39+'D16'!$C$40)","v":1.7962499999999997},null,14.683716666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC250*Bilans!F250+AD250","v":5.624266666666666},5.412030188679245,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":16.479966666666666},{"v":0.10899597288829466,"d":"10.90%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":14.683716666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU250*Bilans!F250+AV250","v":5.624266666666666},5.412030188679245,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB250*Bilans!F250+BC250","v":16.479966666666666},{"v":0.10899597288829466,"d":"10.90%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":14.683716666666665},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W250<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W250<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W250<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W250<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM250*Bilans!F250+BN250","v":5.245074074074074},5.047146750524109,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F250<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F250<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F250<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F250<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F250*BT250+BU250","v":3.9046433333333335},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY250","v":2.3510470013052833}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D16'!$C$39+'D16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W260<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W260<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W260<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W260<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9770462962962965},1.902440775681342,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F260<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F260<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F260<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F260<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F260*BT260+BU260","v":4.503265833333334},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY260","v":2.0385205625769003}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R277*Bilans!F277+S277","v":17.070008333333334},{"v":0.07255049182264607,"d":"7.26%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D16'!$C$39+'D16'!$C$40)","v":1.2384375000000003},null,15.831570833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC277*Bilans!F277+AD277","v":5.961433333333333},5.73647358490566,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":17.070008333333334},{"v":0.07255049182264607,"d":"7.26%"},1.2384375000000003,null,15.831570833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU277*Bilans!F277+AV277","v":5.961433333333333},5.73647358490566,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB277*Bilans!F277+BC277","v":17.070008333333334},{"v":0.07255049182264607,"d":"7.26%"},1.2384375000000003,null,15.831570833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W277<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W277<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W277<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W277<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM277*Bilans!F277+BN277","v":5.504009259259258},5.2963107966457015,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F277<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F277<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F277<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F277<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F277*BT277+BU277","v":4.119339166666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY277","v":2.228512785323374}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R286*Bilans!F286+S286","v":16.553350000000002},{"v":0.10432178380811132,"d":"10.43%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D16'!$C$39+'D16'!$C$40)","v":1.7268749999999997},null,14.826475000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC286*Bilans!F286+AD286","v":5.6662},5.452381132075471,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":16.553350000000002},{"v":0.10432178380811132,"d":"10.43%"},1.7268749999999997,null,14.826475000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU286*Bilans!F286+AV286","v":5.6662},5.452381132075471,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB286*Bilans!F286+BC286","v":16.553350000000002},{"v":0.10432178380811132,"d":"10.43%"},1.7268749999999997,null,14.826475000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W286<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W286<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W286<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W286<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM286*Bilans!F286+BN286","v":5.277277777777777},5.078135220125786,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F286<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F286<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F286<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F286<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F286*BT286+BU286","v":3.9313450000000003},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY286","v":2.3350787071600174}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R292*Bilans!F292+S292","v":15.555833333333334},{"v":0.15946590239460004,"d":"15.95%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D16'!$C$39+'D16'!$C$40)","v":2.4806249999999994},null,13.075208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC292*Bilans!F292+AD292","v":5.213333333333334},5.016603773584906,258.02901509433957,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.2263086730856},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ292*Bilans!F292+AK292","v":14.099250000000001},{"v":0.1759402095856162,"d":"17.59%"},2.4806249999999994,null,11.618625000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU292*Bilans!F292+AV292","v":3.9709166666666667},3.821070754716981,196.53677426886787,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.36454367354799},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB292*Bilans!F292+BC292","v":15.555833333333334},{"v":0.15946590239460004,"d":"15.95%"},2.4806249999999994,null,13.075208333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W292<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W292<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W292<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W292<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM292*Bilans!F292+BN292","v":4.954055555555557},4.767110062893083,245.1963060849057,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":13.918526974334744},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F292<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F292<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F292<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F292<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F292*BT292+BU292","v":3.640483333333334},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY292","v":2.52164318840447}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R309*Bilans!F309+S309","v":14.895},{"v":0.1895770392749245,"d":"18.96%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D16'!$C$39+'D16'!$C$40)","v":2.8237500000000004},null,12.07125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC309*Bilans!F309+AD309","v":5.010000000000001},4.820943396226416,287.6656924528302,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.966646706586824},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ309*Bilans!F309+AK309","v":12.2235},{"v":0.23100993986992274,"d":"23.10%"},2.8237500000000004,null,9.39975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU309*Bilans!F309+AV309","v":3.8234999999999997},3.6792169811320754,219.53887726415095,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":20.921380933699492},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB309*Bilans!F309+BC309","v":14.895},{"v":0.1895770392749245,"d":"18.96%"},2.8237500000000004,null,12.07125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W309<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W309<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W309<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W309<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM309*Bilans!F309+BN309","v":4.79477777777778},4.6138427672955995,275.3079979245284,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":16.683338354227974},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F309<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F309<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F309<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F309<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F309*BT309+BU309","v":3.5073},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY309","v":2.617397998460354}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R315*Bilans!F315+S315","v":15.978333333333332},{"v":0.14151976635026603,"d":"14.15%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D16'!$C$39+'D16'!$C$40)","v":2.2612500000000004},null,13.717083333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC315*Bilans!F315+AD315","v":5.343333333333333},5.141698113207546,237.3922018867925,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.583585556493347},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ315*Bilans!F315+AK315","v":15.298499999999997},{"v":0.14780860868712625,"d":"14.78%"},2.2612500000000004,null,13.037249999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU315*Bilans!F315+AV315","v":4.065166666666666},3.911764150943396,180.60615084905663,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.22568787426414},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB315*Bilans!F315+BC315","v":15.978333333333332},{"v":0.14151976635026603,"d":"14.15%"},2.2612500000000004,null,13.717083333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W315<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W315<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W315<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W315<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM315*Bilans!F315+BN315","v":5.05588888888889},4.8651006289308185,224.62169603773597,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":12.242151713332415},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F315<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F315<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F315<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F315<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F315*BT315+BU315","v":3.7256333333333336},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY315","v":2.4640105932772056}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R325*Bilans!F325+S325","v":13.183466666666666},{"v":0.25863360421133547,"d":"25.86%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D16'!$C$39+'D16'!$C$40)","v":3.4096875000000004},null,9.773779166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC325*Bilans!F325+AD325","v":4.514858333333334},4.344486320754718,320.3298376450473,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":21.89324996734638},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":11.3598},{"v":0.30015383193366085,"d":"30.02%"},3.4096875000000004,null,7.9501124999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.49565},3.363738679245283,248.01686216745287,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":28.276550014682122},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB325*Bilans!F325+BC325","v":13.183466666666666},{"v":0.25863360421133547,"d":"25.86%"},3.4096875000000004,null,9.773779166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W325<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W325<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W325<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W325<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM325*Bilans!F325+BN325","v":4.0421203703703705},3.889587526205451,286.7890122759435,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":24.45373046863684},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F325<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F325<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F325<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F325<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F325*BT325+BU325","v":3.2250099999999997},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY325","v":2.846502801541701}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R342*Bilans!F342+S342","v":11.209555555555555},{"v":0.3740112602343239,"d":"37.40%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D16'!$C$39+'D16'!$C$40)","v":4.1925},null,7.017055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC342*Bilans!F342+AD342","v":3.8738518518518514},3.727668763102725,344.88391396226416,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":32.0175443648213},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ342*Bilans!F342+AK342","v":10.958444444444444},{"v":0.38258167217569405,"d":"38.26%"},4.1925,null,6.765944444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU342*Bilans!F342+AV342","v":3.0714444444444444},2.9555408805031447,273.44664226415097,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":40.382050130763886},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB342*Bilans!F342+BC342","v":11.209555555555555},{"v":0.3740112602343239,"d":"37.40%"},4.1925,null,7.017055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W342<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W342<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W342<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W342<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM342*Bilans!F342+BN342","v":3.8738518518518514},3.727668763102725,344.88391396226416,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":32.0175443648213},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F342<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F342<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F342<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F342<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F342*BT342+BU342","v":2.864733333333333},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY342","v":3.2044867468758005}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R352*Bilans!F352+S352","v":11.29063888888889},{"v":0.405950234092648,"d":"40.60%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D16'!$C$39+'D16'!$C$40)","v":4.5834375},null,6.7072013888888895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.692379629629629},3.692379629629629,376.2627152083333,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":35.601492312746224},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ352*Bilans!F352+AK352","v":10.98161111111111},{"v":0.41737386742483645,"d":"41.74%"},4.5834375,null,6.398173611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU352*Bilans!F352+AV352","v":2.9382361111111113},2.9382361111111113,299.4136053125,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":44.73916323569035},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB352*Bilans!F352+BC352","v":11.29063888888889},{"v":0.405950234092648,"d":"40.60%"},4.5834375,null,6.7072013888888895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W352<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W352<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W352<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W352<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.692379629629629},3.692379629629629,376.2627152083333,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":35.601492312746224},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F352<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F352<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F352<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F352<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F352*BT352+BU352","v":2.7570083333333333},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY352","v":3.3296961380240058}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R358*Bilans!F358+S358","v":11.19963888888889},{"v":0.3700733158559179,"d":"37.01%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D16'!$C$39+'D16'!$C$40)","v":4.1446875},null,7.05495138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.896046296296296},3.749025681341719,342.55784906839625,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":31.44030876785457},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ358*Bilans!F358+AK358","v":10.95561111111111},{"v":0.3783164132027728,"d":"37.83%"},4.1446875,null,6.810923611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU358*Bilans!F358+AV358","v":3.087736111111111},2.9712177672955975,271.487595442217,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":39.67077953605728},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB358*Bilans!F358+BC358","v":11.19963888888889},{"v":0.3700733158559179,"d":"37.01%"},4.1446875,null,7.05495138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W358<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W358<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W358<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W358<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.896046296296296},3.749025681341719,342.55784906839625,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":31.44030876785457},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F358<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F358<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F358<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F358<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F358*BT358+BU358","v":2.877908333333333},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY358","v":3.1898166782008928}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R369*Bilans!F369+S369","v":11.229866666666666},{"v":0.35922621521181614,"d":"35.92%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D16'!$C$39+'D16'!$C$40)","v":4.0340625},null,7.195804166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC369*Bilans!F369+AD369","v":3.9543083333333335},3.8050891509433966,337.5779967488208,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":30.076975981397304},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":10.960199999999999},{"v":0.36806467947665195,"d":"36.81%"},4.0340625,null,6.9261374999999985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.12935},3.011261320754717,267.1515762240566,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":38.00585960813137},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB369*Bilans!F369+BC369","v":11.229866666666666},{"v":0.35922621521181614,"d":"35.92%"},4.0340625,null,7.195804166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W369<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W369<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W369<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W369<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM369*Bilans!F369+BN369","v":3.752287037037037},3.610691299790356,320.33150538915095,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":31.696305637273653},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F369<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F369<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F369<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F369<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F369*BT369+BU369","v":2.91199},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY369","v":3.1524833533082193}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R370*Bilans!F370+S370","v":11.236},{"v":0.38447846208615166,"d":"38.45%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D16'!$C$39+'D16'!$C$40)","v":4.32},null,6.916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC370*Bilans!F370+AD370","v":3.814666666666666},3.6707169811320752,350.8471290566038,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":33.58967761169481},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ370*Bilans!F370+AK370","v":10.966},{"v":0.3939449206638702,"d":"39.39%"},4.32,null,6.645999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU370*Bilans!F370+AV370","v":3.028},2.9137358490566037,278.49487245283024,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":42.31619006915845},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB370*Bilans!F370+BC370","v":11.236},{"v":0.38447846208615166,"d":"38.45%"},4.32,null,6.916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W370<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W370<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W370<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W370<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM370*Bilans!F370+BN370","v":3.814666666666666},3.6707169811320752,350.8471290566038,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":33.58967761169481},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F370<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F370<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F370<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F370<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F370*BT370+BU370","v":2.8295999999999997},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY370","v":3.244274809160306}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R371*Bilans!F371+S371","v":11.581866666666667},{"v":0.3385950307377049,"d":"33.86%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D16'!$C$39+'D16'!$C$40)","v":3.9215625},null,7.660304166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC371*Bilans!F371+AD371","v":4.0553083333333335},3.9022778301886794,335.66418325825475,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":28.43533439407487},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":11.0322},{"v":0.3554651384130092,"d":"35.55%"},3.9215625,null,7.110637499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1953500000000004},3.0747707547169814,264.48409339386797,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":36.08808065764682},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB371*Bilans!F371+BC371","v":11.581866666666667},{"v":0.3385950307377049,"d":"33.86%"},3.9215625,null,7.660304166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W371<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W371<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W371<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W371<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM371*Bilans!F371+BN371","v":3.8045092592592593},3.6609428721174004,314.90515350235853,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":30.309835164355338},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F371<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F371<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F371<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F371<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F371*BT371+BU371","v":2.96839},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY371","v":3.092585543004794}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.103584223354358},{"$f":"SUM(AF7:AF372)/229","v":3.9818704679156807},{"$f":"SUM(AG7:AG372)/Z373","v":3.7814969203487236},{"$f":"SUM(AH7:AH372)","v":6171.37957079779},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4293349543910727},{"$f":"SUM(AX7:AX372)/229","v":3.3255524181428693},{"$f":"SUM(AY7:AY372)/AR373","v":3.0292817697429366},{"$f":"SUM(AZ7:AZ372)","v":7756.140250347916},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17440.796398909737},{"$f":"SUM(BK7:BK372)","v":23.890801090270248},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9415054164644983},{"$f":"SUM(BP7:BP372)/229","v":3.8235733492931008},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5641198791144104},{"$f":"SUM(BR7:BR372)","v":6830.186280481567},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1302.5543358325685},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":985.9468410758183},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.56864201597964}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D13","index":24,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":7138.738473870487},null,null,"COP",{"$f":"K13","v":3.76867921734512},{"$f":"L13","v":3.0876316671889596},{"$f":"M13","v":3.559878843420786},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997913458487375},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997913458487375},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9983242316804068},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.76867921734512},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.0865415126247733E-4},{"$f":"1-L3","v":2.0865415126247733E-4},{"$f":"1-M3","v":1.6757683195931516E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997913458487375},null,null,"COP-Inst",{"$f":"K14","v":3.7688879150420234},{"$f":"L14","v":3.0878403648858628},{"$f":"M14","v":3.5615574246536315}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0865415126247733E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.7688879150420234},{"$nulls":10},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R7*Bilans!F7+S7","v":10.8593},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3655277043640014,"d":"36.55%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D13'!$C$39+'D13'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":6.889924999999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC7*Bilans!F7+AD7","v":4.043783333333334},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.891187735849057},{"$f":"AF7*Z7","v":339.17537899528304},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":28.896793892537534},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ7*Bilans!F7+AK7","v":10.4544},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3796846303948577,"d":"37.97%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":6.485024999999999},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU7*Bilans!F7+AV7","v":3.0837499999999998},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.967382075471698},{"$f":"AX7*AR7","v":258.65185860849056},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":37.8929464221846},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB7*Bilans!F7+BC7","v":10.8593},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3655277043640014,"d":"36.55%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":6.889924999999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W7<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W7<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W7<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W7<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM7*Bilans!F7+BN7","v":3.8807962962962965},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7343511530398326},{"$f":"BP7*BJ7","v":325.504718254717},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":30.110411525833445},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F7<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F7<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F7<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F7<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.89399},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY7","v":3.1720911267834375}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R8*Bilans!F8+S8","v":10.670740740740742},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.4378796293082503,"d":"43.79%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D13'!$C$39+'D13'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":5.998240740740742},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC8*Bilans!F8+AD8","v":3.678740740740741},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.678740740740741},{"$f":"AF8*Z8","v":382.7361866666667},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":36.48302760606487},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":10.441518518518519},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.4474923826178256,"d":"44.75%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":5.769018518518519},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU8*Bilans!F8+AV8","v":2.857851851851852},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.857851851851852},{"$f":"AX8*AR8","v":297.33090666666664},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":46.96240636582774},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB8*Bilans!F8+BC8","v":10.670740740740742},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4378796293082503,"d":"43.79%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":5.998240740740742},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W8<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W8<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W8<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W8<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM8*Bilans!F8+BN8","v":3.678740740740741},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.678740740740741},{"$f":"BP8*BJ8","v":382.7361866666667},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":36.48302760606487},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F8<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F8<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F8<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F8<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F8*BT8+BU8","v":2.7039851851851853},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY8","v":3.3949890148422903}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":4599.307042489203},{"$nulls":9},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R9*Bilans!F9+S9","v":10.679537037037038},{"v":0.45419805963290816,"d":"45.42%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D13'!$C$39+'D13'!$C$40)","v":4.850625},null,5.828912037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC9*Bilans!F9+AD9","v":3.592537037037037},3.592537037037037,389.1256491666667,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":38.89350299231432},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":10.447675925925926},{"v":0.46427789628918,"d":"46.43%"},4.850625,null,5.5970509259259265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU9*Bilans!F9+AV9","v":2.8085925925925928},2.8085925925925928,304.2127066666667,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":49.74959713577381},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB9*Bilans!F9+BC9","v":10.679537037037038},{"v":0.45419805963290816,"d":"45.42%"},4.850625,null,5.828912037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W9<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W9<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W9<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W9<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM9*Bilans!F9+BN9","v":3.592537037037037},3.592537037037037,389.1256491666667,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":38.89350299231432},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F9<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F9<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F9<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F9<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F9*BT9+BU9","v":2.6610592592592592},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY9","v":3.4497540661891812}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R10*Bilans!F10+S10","v":10.735787037037037},{"v":0.5579178759169099,"d":"55.79%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D13'!$C$39+'D13'!$C$40)","v":5.9896875},null,4.746099537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC10*Bilans!F10+AD10","v":3.041287037037037},2.98390426275332,404.77407300314474,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":58.645221022785414},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":10.487050925925926},{"v":0.5711507975223412,"d":"57.12%"},5.9896875,null,4.4973634259259265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU10*Bilans!F10+AV10","v":2.493592592592593},2.4465436757512236,331.8797659748429,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":71.5260989347627},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB10*Bilans!F10+BC10","v":10.735787037037037},{"v":0.5579178759169099,"d":"55.79%"},5.9896875,null,4.746099537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W10<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W10<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W10<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W10<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM10*Bilans!F10+BN10","v":3.041287037037037},2.98390426275332,404.77407300314474,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":58.645221022785414},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F10<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F10<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F10<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F10<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F10*BT10+BU10","v":2.3865592592592595},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY10","v":3.8465418214041285}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.797243158297146},{"$nulls":11},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R11*Bilans!F11+S11","v":10.728148148148149},{"v":0.5438962922046537,"d":"54.39%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D13'!$C$39+'D13'!$C$40)","v":5.835},null,4.893148148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC11*Bilans!F11+AD11","v":3.1161481481481483},3.0573529000698816,403.3871416352202,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":55.66992282641291},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":10.481703703703705},{"v":0.5566843105799877,"d":"55.67%"},5.835,null,4.646703703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU11*Bilans!F11+AV11","v":2.5363703703703706},2.4885143256464017,328.33458012578626,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":68.39526630243094},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB11*Bilans!F11+BC11","v":10.728148148148149},{"v":0.5438962922046537,"d":"54.39%"},5.835,null,4.893148148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W11<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W11<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W11<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W11<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM11*Bilans!F11+BN11","v":3.1161481481481483},3.0573529000698816,403.3871416352202,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":55.66992282641291},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F11<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F11<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F11<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F11<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F11*BT11+BU11","v":2.4238370370370372},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY11","v":3.787383334657629}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R12*Bilans!F12+S12","v":10.738657407407407},{"v":0.5631814360544072,"d":"56.32%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D13'!$C$39+'D13'!$C$40)","v":6.047812500000001},null,4.690844907407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC12*Bilans!F12+AD12","v":3.0131574074074075},2.9563053808525512,405.15426168239003,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":59.8014251656966},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":10.489060185185187},{"v":0.5765828771334508,"d":"57.66%"},6.047812500000001,null,4.441247685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU12*Bilans!F12+AV12","v":2.4775185185185187},2.4307728860936413,333.1313471069183,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":72.73047844634773},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB12*Bilans!F12+BF8","v":4.748935185185185},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.298877314814816,0.21476811902068985,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":107.61406620851201},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":29.433433791487996},null,{"$f":"IF(Bilans!W12<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W12<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W12<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W12<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W12<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM12*Bilans!F12+BN12","v":3.0131574074074075},2.2172290356394133,238.60503224073506,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":100.57977701515738},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F12<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F12<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F12<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F12<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F12*BT12+BU12","v":2.372551851851852},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY12","v":3.869251579405828}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":5792.465292448798},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.76867921734512},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0876316671889596},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.559878843420786},{"$nulls":4},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R13*Bilans!F13+S13","v":10.734907407407407},{"v":0.556304285948403,"d":"55.63%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D13'!$C$39+'D13'!$C$40)","v":5.971875},null,4.763032407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC13*Bilans!F13+AD13","v":3.0499074074074075},2.992361984626136,404.64214937106925,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":58.29516980105415},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":10.486435185185186},{"v":0.5694857112583717,"d":"56.95%"},5.971875,null,4.514560185185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU13*Bilans!F13+AV13","v":2.4985185185185186},2.4513766596785467,331.48740880503146,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":71.16011703516612},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB13*Bilans!F13+BC13","v":10.734907407407407},{"v":0.556304285948403,"d":"55.63%"},5.971875,null,4.763032407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W13<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W13<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W13<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W13<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM13*Bilans!F13+BN13","v":3.0499074074074075},2.992361984626136,404.64214937106925,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":58.29516980105415},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F13<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F13<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F13<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F13<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F13*BT13+BU13","v":2.3908518518518522},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY13","v":3.8396356482270377}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7688879150420234},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0878403648858628},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5615574246536315},{"$nulls":4},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R14*Bilans!F14+S14","v":10.702870370370372},{"v":0.4973548978726717,"d":"49.74%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D13'!$C$39+'D13'!$C$40)","v":5.323125},null,5.3797453703703715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC14*Bilans!F14+AD14","v":3.3638703703703707},3.3638703703703707,402.5039091666667,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":45.886117182037886},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":10.46400925925926},{"v":0.5087079787596461,"d":"50.87%"},5.323125,null,5.14088425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU14*Bilans!F14+AV14","v":2.677925925925926},2.6273990216631726,314.38142993710693,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":58.74819497431783},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB14*Bilans!F14+BC14","v":10.702870370370372},{"v":0.4973548978726717,"d":"49.74%"},5.323125,null,5.3797453703703715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W14<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W14<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W14<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W14<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM14*Bilans!F14+BN14","v":3.3638703703703707},3.3638703703703707,402.5039091666667,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":45.886117182037886},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F14<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F14<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F14<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F14<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F14*BT14+BU14","v":2.5471925925925927},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY14","v":3.603967766982386}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.015069805039213},{"$nulls":4},{"$f":"F11","v":3.797243158297146},{"$f":"F15","v":3.015069805039213},{"$f":"F28","v":3.5574348015800457},{"$nulls":4},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R15*Bilans!F15+S15","v":10.728935185185186},{"v":0.5453418628233618,"d":"54.53%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D13'!$C$39+'D13'!$C$40)","v":5.8509375},null,4.8779976851851865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC15*Bilans!F15+AD15","v":3.1084351851851855},3.0497854647099936,403.5552371540881,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":55.969846723704414},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":10.482254629629631},{"v":0.5581754791055605,"d":"55.82%"},5.8509375,null,4.631317129629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU15*Bilans!F15+AV15","v":2.531962962962963},2.484190076869323,328.71424144654094,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":68.71294857401493},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB15*Bilans!F15+BC15","v":10.728935185185186},{"v":0.5453418628233618,"d":"54.53%"},5.8509375,null,4.8779976851851865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W15<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W15<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W15<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W15<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM15*Bilans!F15+BN15","v":3.1084351851851855},3.0497854647099936,403.5552371540881,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":55.969846723704414},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F15<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F15<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F15<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F15<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F15*BT15+BU15","v":2.4199962962962966},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY15","v":3.7933942353753216}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.576310885905467},{"$f":"F19","v":3.576310885905467},{"$f":"F19","v":3.576310885905467},{"$nulls":4},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R16*Bilans!F16+S16","v":10.666851851851852},{"v":0.43065658582316274,"d":"43.07%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D13'!$C$39+'D13'!$C$40)","v":4.59375},null,6.0731018518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC16*Bilans!F16+AD16","v":3.716851851851852},3.716851851851852,379.6764166666667,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":35.452986896517366},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":10.438796296296298},{"v":0.44006510613008804,"d":"44.01%"},4.59375,null,5.845046296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU16*Bilans!F16+AV16","v":2.8796296296296293},2.8796296296296293,294.15416666666664,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":45.76057234726689},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB16*Bilans!F16+BC16","v":10.666851851851852},{"v":0.43065658582316274,"d":"43.07%"},4.59375,null,6.0731018518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W16<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W16<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W16<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W16<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM16*Bilans!F16+BN16","v":3.716851851851852},3.716851851851852,379.6764166666667,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":35.452986896517366},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F16<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F16<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F16<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F16<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F16*BT16+BU16","v":2.722962962962963},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY16","v":3.37132752992383}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":725.120353539098},{"$nulls":9},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R17*Bilans!F17+S17","v":10.67287037037037},{"v":0.4418328749772268,"d":"44.18%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D13'!$C$39+'D13'!$C$40)","v":4.715625},null,5.95724537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC17*Bilans!F17+AD17","v":3.6578703703703703},3.6578703703703703,384.3507291666666,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":37.056192886976326},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":10.44300925925926},{"v":0.451558059839783,"d":"45.16%"},4.715625,null,5.727384259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU17*Bilans!F17+AV17","v":2.845925925925926},2.845925925925926,299.03566666666666,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":47.62834786569495},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB17*Bilans!F17+BC17","v":10.67287037037037},{"v":0.4418328749772268,"d":"44.18%"},4.715625,null,5.95724537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W17<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W17<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W17<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W17<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM17*Bilans!F17+BN17","v":3.6578703703703703},3.6578703703703703,384.3507291666666,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":37.056192886976326},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F17<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F17<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F17<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F17<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F17*BT17+BU17","v":2.693592592592593},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY17","v":3.408087780329176}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":7138.738473870487},{"$nulls":5},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R18*Bilans!F18+S18","v":10.674861111111111},{"v":0.445526873885947,"d":"44.55%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D13'!$C$39+'D13'!$C$40)","v":4.7559375},null,5.918923611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC18*Bilans!F18+AD18","v":3.638361111111111},3.638361111111111,385.82090812499996,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":37.59792412640001},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":10.444402777777778},{"v":0.4553575346710159,"d":"45.54%"},4.7559375,null,5.688465277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU18*Bilans!F18+AV18","v":2.8347777777777776},2.8347777777777776,300.60692249999994,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":48.255925410575},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB18*Bilans!F18+BC18","v":10.674861111111111},{"v":0.445526873885947,"d":"44.55%"},4.7559375,null,5.918923611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W18<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W18<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W18<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W18<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM18*Bilans!F18+BN18","v":3.638361111111111},3.638361111111111,385.82090812499996,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":37.59792412640001},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F18<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F18<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F18<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F18<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F18*BT18+BU18","v":2.683877777777778},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY18","v":3.420424013347188}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.576310885905467},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":7822.22438075342},{"$nulls":5},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R19*Bilans!F19+S19","v":10.680138888888889},{"v":0.4553136013108444,"d":"45.53%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D13'!$C$39+'D13'!$C$40)","v":4.8628125},null,5.817326388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC19*Bilans!F19+AD19","v":3.586638888888889},3.586638888888889,389.53588312499994,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":39.06266544815248},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":10.448097222222223},{"v":0.4654256556550036,"d":"46.54%"},4.8628125,null,5.585284722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU19*Bilans!F19+AV19","v":2.805222222222222},2.805222222222222,304.66817249999997,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":49.943877490394904},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB19*Bilans!F19+BC19","v":10.680138888888889},{"v":0.4553136013108444,"d":"45.53%"},4.8628125,null,5.817326388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W19<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W19<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W19<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W19<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM19*Bilans!F19+BN19","v":3.586638888888889},3.586638888888889,389.53588312499994,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":39.06266544815248},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F19<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F19<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F19<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F19<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F19*BT19+BU19","v":2.6581222222222225},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY19","v":3.453565800418842}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8785.492021787575},{"$nulls":5},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R20*Bilans!F20+S20","v":10.714212962962963},{"v":0.518266019090253,"d":"51.83%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D13'!$C$39+'D13'!$C$40)","v":5.5528125},null,5.161400462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC20*Bilans!F20+AD20","v":3.252712962962963},3.191341020265549,399.4521771540881,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":50.595055174192744},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":10.471949074074075},{"v":0.5302558731638004,"d":"53.03%"},5.5528125,null,4.919136574074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU20*Bilans!F20+AV20","v":2.6144074074074073},2.5650789657582114,321.06452144654094,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":62.94779893930956},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB20*Bilans!F20+BC20","v":10.714212962962963},{"v":0.518266019090253,"d":"51.83%"},5.5528125,null,5.161400462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W20<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W20<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W20<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W20<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM20*Bilans!F20+BN20","v":3.252712962962963},3.191341020265549,399.4521771540881,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":50.595055174192744},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F20<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F20<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F20<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F20<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F20*BT20+BU20","v":2.491840740740741},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY20","v":3.6840235613416823}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R21*Bilans!F21+S21","v":10.5458125},{"v":0.589926096258586,"d":"58.99%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D13'!$C$39+'D13'!$C$40)","v":6.22125},null,4.3245625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC21*Bilans!F21+AD21","v":2.9536875},2.8979575471698116,409.22058523584917,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":62.85837422908458},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":10.5199375},{"v":0.5913770875539899,"d":"59.14%"},6.22125,null,4.298687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU21*Bilans!F21+AV21","v":2.33415},2.2901094339622645,323.38635316981146,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":79.54244338657294},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB21*Bilans!F21+BC21","v":10.3535},{"v":0.600883759115275,"d":"60.09%"},6.22125,null,4.13225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W21<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W21<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W21<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W21<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM21*Bilans!F21+BN21","v":1.9695},1.7093773584905658,241.38117679245286,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":106.56564455776686},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F21<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F21<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F21<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F21<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F21*BT21+BU21","v":2.33415},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY21","v":3.932909196067091}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R22*Bilans!F22+S22","v":10.65587962962963},{"v":0.41024886278224065,"d":"41.02%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D13'!$C$39+'D13'!$C$40)","v":4.3715625},null,6.284317129629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC22*Bilans!F22+AD22","v":3.8243796296296297},3.8243796296296297,370.2668747916667,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":32.657473131686814},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":10.431115740740742},{"v":0.4190886774389834,"d":"41.91%"},4.3715625,null,6.059553240740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU22*Bilans!F22+AV22","v":2.941074074074074},2.941074074074074,284.74743916666665,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":42.46563393318138},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB22*Bilans!F22+BC22","v":10.65587962962963},{"v":0.41024886278224065,"d":"41.02%"},4.3715625,null,6.284317129629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W22<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W22<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W22<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W22<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM22*Bilans!F22+BN22","v":3.8243796296296297},3.8243796296296297,370.2668747916667,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":32.657473131686814},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F22<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F22<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F22<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F22<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F22*BT22+BU22","v":2.7765074074074074},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY22","v":3.306312086727664}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R23*Bilans!F23+S23","v":10.690231481481481},{"v":0.47400166299278074,"d":"47.40%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D13'!$C$39+'D13'!$C$40)","v":5.0671875},null,5.623043981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC23*Bilans!F23+AD23","v":3.4877314814814815},3.4877314814814815,395.90111979166664,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":41.98463264087078},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":10.455162037037038},{"v":0.484658916050241,"d":"48.47%"},5.0671875,null,5.387974537037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU23*Bilans!F23+AV23","v":2.7487037037037036},2.7487037037037036,312.01222916666666,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":53.272793572727885},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB23*Bilans!F23+BC23","v":10.690231481481481},{"v":0.47400166299278074,"d":"47.40%"},5.0671875,null,5.623043981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W23<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W23<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W23<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W23<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM23*Bilans!F23+BN23","v":3.4877314814814815},3.4877314814814815,395.90111979166664,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":41.98463264087078},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F23<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F23<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F23<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F23<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F23*BT23+BU23","v":2.6088703703703704},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY23","v":3.518764329672982}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R24*Bilans!F24+S24","v":10.691453125},{"v":0.5716306687731,"d":"57.16%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D13'!$C$39+'D13'!$C$40)","v":6.1115625},null,4.579890625000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC24*Bilans!F24+AD24","v":2.9884218750000002},2.9320365566037743,406.31429592275947,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":60.969558717598794},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":10.639984375000001},{"v":0.5743958153134036,"d":"57.44%"},6.1115625,null,4.528421875000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU24*Bilans!F24+AV24","v":2.3580375000000005},2.313546226415095,320.60545219103784,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":77.2688148431775},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB24*Bilans!F24+BC24","v":10.455875},{"v":0.584509904718639,"d":"58.45%"},6.1115625,null,4.344312500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W24<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W24<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W24<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W24<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM24*Bilans!F24+BN24","v":2.022583333333334},1.9844213836477995,274.9961542924529,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":90.08418094718922},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F24<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F24<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F24<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F24<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F24*BT24+BU24","v":2.3580375000000005},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY24","v":3.8930678583355856}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R25*Bilans!F25+S25","v":10.720787037037038},{"v":0.5303656793439535,"d":"53.04%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D13'!$C$39+'D13'!$C$40)","v":5.6859375},null,5.034849537037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC25*Bilans!F25+AD25","v":3.1882870370370373},3.1281306778476594,401.5346741352202,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":52.93500881297394},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":10.476550925925928},{"v":0.5427299060733073,"d":"54.27%"},5.6859375,null,4.790613425925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU25*Bilans!F25+AV25","v":2.577592592592593},2.528958770090846,324.62347012578624,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":65.47660126307703},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB25*Bilans!F25+BC25","v":10.720787037037038},{"v":0.5303656793439535,"d":"53.04%"},5.6859375,null,5.034849537037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W25<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W25<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W25<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W25<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM25*Bilans!F25+BN25","v":3.1882870370370373},3.1281306778476594,401.5346741352202,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":52.93500881297394},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F25<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F25<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F25<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F25<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F25*BT25+BU25","v":2.4597592592592594},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY25","v":3.732072545491504}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17435.253766208516},null,{"$f":"F26/F28","v":4901.074717789514},{"$nulls":9},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R26*Bilans!F26+S26","v":10.625479166666667},{"v":0.5798562025634137,"d":"57.99%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D13'!$C$39+'D13'!$C$40)","v":6.16125},null,4.464229166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC26*Bilans!F26+AD26","v":2.9726875},2.9165990566037743,407.6530501415095,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":61.819707303188146},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":10.585604166666666},{"v":0.5820404676949238,"d":"58.20%"},6.16125,null,4.424354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU26*Bilans!F26+AV26","v":2.3472166666666667},2.302929559748428,321.88046456603774,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":78.29301562297734},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB26*Bilans!F26+BC26","v":10.409500000000001},{"v":0.5918872184062635,"d":"59.19%"},6.16125,null,4.248250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W26<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W26<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W26<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W26<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM26*Bilans!F26+BN26","v":1.9985370370370372},1.9608287910552065,274.0650401257862,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":91.9525971989482},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F26<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F26<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F26<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F26<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F26*BT26+BU26","v":2.3472166666666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY26","v":3.9110151740004118}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":29.433433791487996},{"$nulls":11},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R27*Bilans!F27+S27","v":10.71726851851852},{"v":0.5238916511514387,"d":"52.39%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D13'!$C$39+'D13'!$C$40)","v":5.6146875000000005},null,5.102581018518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC27*Bilans!F27+AD27","v":3.2227685185185186},3.1619615653389244,400.47033715408816,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":51.67100283285305},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":10.474087962962964},{"v":0.5360550264475428,"d":"53.61%"},5.6146875000000005,null,4.859400462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU27*Bilans!F27+AV27","v":2.5972962962962964},2.5482907058001403,322.7473886163523,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":64.1142412159368},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB27*Bilans!F27+BC27","v":10.71726851851852},{"v":0.5238916511514387,"d":"52.39%"},5.6146875000000005,null,5.102581018518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W27<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W27<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W27<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W27<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM27*Bilans!F27+BN27","v":3.2227685185185186},3.1619615653389244,400.47033715408816,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":51.67100283285305},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F27<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F27<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F27<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F27<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F27*BT27+BU27","v":2.47692962962963},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY27","v":3.70620137535868}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.5574348015800457},{"$nulls":11},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R28*Bilans!F28+S28","v":10.675231481481482},{"v":0.4462139774920311,"d":"44.62%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D13'!$C$39+'D13'!$C$40)","v":4.7634375},null,5.911793981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC28*Bilans!F28+AD28","v":3.6347314814814817},3.6347314814814817,386.0902647916667,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":37.69935295031728},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":10.444662037037038},{"v":0.45606430185186747,"d":"45.61%"},4.7634375,null,5.681224537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU28*Bilans!F28+AV28","v":2.8327037037037037},2.8327037037037037,300.89686916666665,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":48.373229018213195},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB28*Bilans!F28+BC28","v":10.675231481481482},{"v":0.4462139774920311,"d":"44.62%"},4.7634375,null,5.911793981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W28<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W28<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W28<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W28<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM28*Bilans!F28+BN28","v":3.6347314814814817},3.6347314814814817,386.0902647916667,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":37.69935295031728},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F28<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F28<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F28<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F28<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F28*BT28+BU28","v":2.6820703703703708},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY28","v":3.422728986313779}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R29*Bilans!F29+S29","v":13.406749999999999},{"v":0.22621533928804524,"d":"22.62%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D13'!$C$39+'D13'!$C$40)","v":3.0328125000000004},null,10.373937499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC29*Bilans!F29+AD29","v":4.784708333333334},4.604153301886793,297.831166715802,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":18.12426075513239},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ29*Bilans!F29+AK29","v":10.854000000000001},{"v":0.27941887783305697,"d":"27.94%"},3.0328125000000004,null,7.821187500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU29*Bilans!F29+AV29","v":3.708125},3.568195754716981,230.81766288325477,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.38629400858608},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB29*Bilans!F29+BC29","v":13.406749999999999},{"v":0.22621533928804524,"d":"22.62%"},3.0328125000000004,null,10.373937499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W29<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W29<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W29<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W29<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM29*Bilans!F29+BN29","v":4.334046296296297},4.170497379454927,269.77904923349064,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":20.00885443810213},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F29<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F29<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F29<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F29<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.358525},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY29","v":2.7333427620756137}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R30*Bilans!F30+S30","v":11.856349999999999},{"v":0.3038719757766935,"d":"30.39%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D13'!$C$39+'D13'!$C$40)","v":3.6028124999999998},null,8.2535375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC30*Bilans!F30+AD30","v":4.333775},4.170236320754717,326.8109948667453,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.241809630036578},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ30*Bilans!F30+AK30","v":10.6108},{"v":0.33954202322162325,"d":"33.95%"},3.6028124999999998,null,7.0079875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU30*Bilans!F30+AV30","v":3.328125},3.202535377358491,250.97469118514155,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":31.566887821043913},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB30*Bilans!F30+BC30","v":11.856349999999999},{"v":0.3038719757766935,"d":"30.39%"},3.6028124999999998,null,8.2535375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W30<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W30<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W30<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W30<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM30*Bilans!F30+BN30","v":4.058194444444444},3.905055031446541,306.02940017688684,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.888002649363933},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F30<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F30<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F30<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F30<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.075805},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY30","v":2.9845845234011907}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R31*Bilans!F31+S31","v":11.2061},{"v":0.34283782939648944,"d":"34.28%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D13'!$C$39+'D13'!$C$40)","v":3.841875},null,7.364224999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC31*Bilans!F31+AD31","v":4.14465},3.988248113207548,335.4316075613208,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":27.203786454685375},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ31*Bilans!F31+AK31","v":10.5088},{"v":0.36558646087088914,"d":"36.56%"},3.841875,null,6.666925000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU31*Bilans!F31+AV31","v":3.16875},3.049174528301887,256.4508237028302,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":35.581908806125995},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB31*Bilans!F31+BC31","v":11.2061},{"v":0.34283782939648944,"d":"34.28%"},3.841875,null,7.364224999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W31<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W31<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W31<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W31<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM31*Bilans!F31+BN31","v":3.9425000000000003},3.79372641509434,319.07136014150944,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":28.598648961169747},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F31<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F31<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F31<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F31<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.95723},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY31","v":3.104256348001339}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R37*Bilans!F37+S37","v":10.66662037037037},{"v":0.4302264766774161,"d":"43.02%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D13'!$C$39+'D13'!$C$40)","v":4.5890625},null,6.077557870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC37*Bilans!F37+AD37","v":3.7191203703703706},3.7191203703703706,379.4897447916667,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":35.3923406321188},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":10.43863425925926},{"v":0.4396228841842425,"d":"43.96%"},4.5890625,null,5.84957175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU37*Bilans!F37+AV37","v":2.8809259259259257},2.8809259259259257,293.96247916666664,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":45.68960757215402},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB37*Bilans!F37+BC37","v":10.66662037037037},{"v":0.4302264766774161,"d":"43.02%"},4.5890625,null,6.077557870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W37<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W37<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W37<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W37<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM37*Bilans!F37+BN37","v":3.7191203703703706},3.7191203703703706,379.4897447916667,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":35.3923406321188},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F37<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F37<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F37<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F37<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F37*BT37+BU37","v":2.724092592592593},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY37","v":3.36992950421819}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R44*Bilans!F44+S44","v":10.67537037037037},{"v":0.44647162905268273,"d":"44.65%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D13'!$C$39+'D13'!$C$40)","v":4.76625},null,5.90912037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC44*Bilans!F44+AD44","v":3.6333703703703706},3.6333703703703706,386.1909366666667,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":37.73744100467885},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":10.44475925925926},{"v":0.4563293304989034,"d":"45.63%"},4.76625,null,5.67850925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU44*Bilans!F44+AV44","v":2.8319259259259257},2.8319259259259257,301.0054066666666,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":48.417262169443646},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB44*Bilans!F44+BC44","v":10.67537037037037},{"v":0.44647162905268273,"d":"44.65%"},4.76625,null,5.90912037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W44<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W44<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W44<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W44<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM44*Bilans!F44+BN44","v":3.6333703703703706},3.6333703703703706,386.1909366666667,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":37.73744100467885},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F44<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F44<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F44<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F44<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F44*BT44+BU44","v":2.681392592592593},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY44","v":3.4235941522923405}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R61*Bilans!F61+S61","v":10.687083333333334},{"v":0.4681761472182151,"d":"46.82%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D13'!$C$39+'D13'!$C$40)","v":5.0034374999999995},null,5.683645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC61*Bilans!F61+AD61","v":3.5185833333333334},3.5185833333333334,394.01975812499995,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":41.055564502759154},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":10.452958333333333},{"v":0.4786623404060254,"d":"47.87%"},5.0034374999999995,null,5.449520833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU61*Bilans!F61+AV61","v":2.7663333333333333},2.7663333333333333,309.7809225,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":52.21981865284973},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB61*Bilans!F61+BC61","v":10.687083333333334},{"v":0.4681761472182151,"d":"46.82%"},5.0034374999999995,null,5.683645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W61<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W61<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W61<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W61<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM61*Bilans!F61+BN61","v":3.5185833333333334},3.5185833333333334,394.01975812499995,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":41.055564502759154},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F61<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F61<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F61<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F61<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F61*BT61+BU61","v":2.6242333333333336},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY61","v":3.4981645432951844}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R71*Bilans!F71+S71","v":11.591149999999999},{"v":0.31923601195739854,"d":"31.92%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D13'!$C$39+'D13'!$C$40)","v":3.7003125},null,7.890837499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC71*Bilans!F71+AD71","v":4.256641666666667},4.096013679245283,330.57902401768877,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":25.41804865729439},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ71*Bilans!F71+AK71","v":10.5692},{"v":0.35010336638534606,"d":"35.01%"},3.7003125,null,6.8688875000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU71*Bilans!F71+AV71","v":3.263125},3.13998820754717,253.42059826061325,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":33.157027389389015},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB71*Bilans!F71+BC71","v":11.591149999999999},{"v":0.31923601195739854,"d":"31.92%"},3.7003125,null,7.890837499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W71<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W71<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W71<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W71<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM71*Bilans!F71+BN71","v":4.011009259259259},3.8596504192872114,311.50273621462264,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":26.974638552687168},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F71<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F71<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F71<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F71<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F71*BT71+BU71","v":3.027445},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY71","v":3.032259875901957}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R77*Bilans!F77+S77","v":10.854199999999999},{"v":0.36587219693759104,"d":"36.59%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D13'!$C$39+'D13'!$C$40)","v":3.97125},null,6.882949999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC77*Bilans!F77+AD77","v":4.0423},3.8897603773584906,339.22600250943395,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":28.922321450659275},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ77*Bilans!F77+AK77","v":10.4536},{"v":0.3798930511976735,"d":"37.99%"},3.97125,null,6.48235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU77*Bilans!F77+AV77","v":3.0825},2.966179245283019,258.6804919811321,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":37.927883211678825},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB77*Bilans!F77+BC77","v":10.854199999999999},{"v":0.36587219693759104,"d":"36.59%"},3.97125,null,6.882949999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W77<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W77<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W77<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W77<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM77*Bilans!F77+BN77","v":3.879888888888889},3.733477987421384,325.5966152830189,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":30.133002090552417},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F77<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F77<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F77<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F77<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.89306},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY77","v":3.173110823833588}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R94*Bilans!F94+S94","v":10.658333333333333},{"v":0.41481626270523847,"d":"41.48%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D13'!$C$39+'D13'!$C$40)","v":4.42125},null,6.2370833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC94*Bilans!F94+AD94","v":3.8003333333333336},3.8003333333333336,372.47067,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":33.268897465134636},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":10.432833333333335},{"v":0.4237822898860967,"d":"42.38%"},4.42125,null,6.011583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU94*Bilans!F94+AV94","v":2.9273333333333333},2.9273333333333333,286.90794,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":43.19046914142564},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB94*Bilans!F94+BC94","v":10.658333333333333},{"v":0.41481626270523847,"d":"41.48%"},4.42125,null,6.2370833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W94<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W94<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W94<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W94<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM94*Bilans!F94+BN94","v":3.8003333333333336},3.8003333333333336,372.47067,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":33.268897465134636},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F94<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F94<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F94<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F94<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F94*BT94+BU94","v":2.7645333333333335},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY94","v":3.320632777081123}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R104*Bilans!F104+S104","v":15.348537499999999},{"v":0.13724841861968934,"d":"13.72%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D13'!$C$39+'D13'!$C$40)","v":2.1065625},null,13.241975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC104*Bilans!F104+AD104","v":5.5688125},5.358668632075472,227.51567344634435,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.22085498479254},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ104*Bilans!F104+AK104","v":15.348537499999999},{"v":0.13724841861968934,"d":"13.72%"},2.1065625,null,13.241975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU104*Bilans!F104+AV104","v":5.5688125},5.358668632075472,227.51567344634435,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.22085498479254},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB104*Bilans!F104+BC104","v":15.348537499999999},{"v":0.13724841861968934,"d":"13.72%"},2.1065625,null,13.241975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W104<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W104<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W104<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W104<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM104*Bilans!F104+BN104","v":5.078305555555556},4.886671383647799,207.47585027122642,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":11.208074106083068},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F104<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F104<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F104<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F104<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.7992874999999997},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY104","v":2.4162425191565524}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F116<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F116<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F116<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F116<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F116<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F116<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F116<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F116<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F116<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F116<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F116<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F116<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F116<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F116<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F116<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.7613125},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY116","v":2.4406374104783906}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F119<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F119<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F119<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F119<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F119<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F119<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F119<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F119<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F119<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F119<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F119<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F119<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F119<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F119<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F119<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.060074999999999},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY119","v":2.26104197582557}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F136<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F136<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F136<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F136<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F136<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F136<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F136<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F136<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F136<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F136<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F136<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F136<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F136<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F136<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F136<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.22515},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY136","v":2.172703927671207}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F142<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F142<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F142<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F142<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F142<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F142<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F142<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F142<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F142<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F142<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F142<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F142<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F142<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F142<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F142<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.07635},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY142","v":2.2520146699866306}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F152<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F152<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F152<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F152<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F152<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F152<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F152<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F152<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F152<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F152<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F152<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F152<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F152<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F152<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F152<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.350312499999999},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY152","v":2.110193233244739}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F169<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F169<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F169<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F169<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F169<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F169<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F169<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F169<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F169<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F169<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F169<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F169<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F169<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F169<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F169<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.503762500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY169","v":2.038295758268781}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F175<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F175<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F175<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F175<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F175<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F175<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F175<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F175<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F175<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F175<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F175<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F175<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F175<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F175<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F175<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.2081},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY175","v":2.181507093462608}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F185<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F185<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F185<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F185<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F185<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F185<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F185<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F185<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F185<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F185<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F185<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F185<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F185<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F185<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F185<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F185*BT185+BU185","v":4.659924999999999},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY185","v":1.9699887873731876}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F201<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F201<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F201<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F201<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F201<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F201<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F201<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F201<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F201<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F201<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F201<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F201<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F201<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F201<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F201<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.558787499999999},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY201","v":2.013693334027963}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F211<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F211<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F211<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F211<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F211<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F211<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F211<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.1356},{"$f":"IF(Bilans!F211<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F211<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F211<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F211<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F211<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F211<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F211<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F211<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":1.9580000000000002},{"$f":"Bilans!F211*BT211+BU211","v":4.907865},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY211","v":1.8704670972001063}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F217<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F217<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F217<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F217<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F217<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F217<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F217<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F217<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F217<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F217<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F217<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F217<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F217<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F217<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F217<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.355737499999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY217","v":2.1075650219968494}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F234<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F234<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F234<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F234<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F234<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F234<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F234<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.1356},{"$f":"IF(Bilans!F234<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F234<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F234<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F234<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F234<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F234<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F234<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F234<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":1.9580000000000002},{"$f":"Bilans!F234*BT234+BU234","v":5.272855000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY234","v":1.7409923087207972}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F244<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F244<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F244<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F244<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F244<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F244<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F244<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F244<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F244<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F244<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F244<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F244<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F244<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F244<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F244<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.1057999999999995},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY244","v":2.2358614642700574}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R250*Bilans!F250+S250","v":15.669883333333333},{"v":0.11463071943739209,"d":"11.46%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D13'!$C$39+'D13'!$C$40)","v":1.7962499999999997},null,13.873633333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC250*Bilans!F250+AD250","v":5.782583333333333},5.564372641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ250*Bilans!F250+AK250","v":15.669883333333333},{"v":0.11463071943739209,"d":"11.46%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":13.873633333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU250*Bilans!F250+AV250","v":5.782583333333333},5.564372641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB250*Bilans!F250+BC250","v":15.669883333333333},{"v":0.11463071943739209,"d":"11.46%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":13.873633333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W250<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W250<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W250<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W250<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM250*Bilans!F250+BN250","v":5.228481481481482},5.031180293501048,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F250<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F250<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F250<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F250<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F250*BT250+BU250","v":3.92755},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY250","v":2.3373349798220264}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D13'!$C$39+'D13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W260<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W260<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W260<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W260<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.061175925925926},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F260<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F260<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F260<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F260<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.5704125},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY260","v":2.0085714363856657}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R277*Bilans!F277+S277","v":16.247529166666666},{"v":0.07622312828591632,"d":"7.62%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D13'!$C$39+'D13'!$C$40)","v":1.2384375000000003},null,15.009091666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC277*Bilans!F277+AD277","v":6.166854166666666},5.934142688679245,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ277*Bilans!F277+AK277","v":16.247529166666666},{"v":0.07622312828591632,"d":"7.62%"},1.2384375000000003,null,15.009091666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU277*Bilans!F277+AV277","v":6.166854166666666},5.934142688679245,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB277*Bilans!F277+BC277","v":16.247529166666666},{"v":0.07622312828591632,"d":"7.62%"},1.2384375000000003,null,15.009091666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W277<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W277<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W277<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W277<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM277*Bilans!F277+BN277","v":5.498435185185185},5.290947064989518,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F277<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F277<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F277<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F277<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.1581125},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY277","v":2.2077324747707046}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R286*Bilans!F286+S286","v":15.741724999999999},{"v":0.10970049343385174,"d":"10.97%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D13'!$C$39+'D13'!$C$40)","v":1.7268749999999997},null,14.01485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC286*Bilans!F286+AD286","v":5.830375},5.610360849056604,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ286*Bilans!F286+AK286","v":15.741724999999999},{"v":0.10970049343385174,"d":"10.97%"},1.7268749999999997,null,14.01485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU286*Bilans!F286+AV286","v":5.830375},5.610360849056604,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB286*Bilans!F286+BC286","v":15.741724999999999},{"v":0.10970049343385174,"d":"10.97%"},1.7268749999999997,null,14.01485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W286<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W286<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W286<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W286<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM286*Bilans!F286+BN286","v":5.2620555555555555},5.063487421383647,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F286<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F286<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F286<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F286<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F286*BT286+BU286","v":3.956225},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY286","v":2.320393809755512}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R292*Bilans!F292+S292","v":14.6875},{"v":0.16889361702127656,"d":"16.89%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D13'!$C$39+'D13'!$C$40)","v":2.4806249999999994},null,12.206875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.265000000000001},5.0663207547169815,260.58620801886786,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.09651583710407},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":13.316083333333335},{"v":0.1862878849511555,"d":"18.63%"},2.4806249999999994,null,10.835458333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU292*Bilans!F292+AV292","v":3.9906666666666664},3.840075471698113,197.51428188679242,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.278605717261843},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB292*Bilans!F292+BC292","v":14.6875},{"v":0.16889361702127656,"d":"16.89%"},2.4806249999999994,null,12.206875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W292<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W292<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W292<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W292<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM292*Bilans!F292+BN292","v":4.447277777777779},4.279455974842768,220.1138180660377,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":15.504575906389084},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F292<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F292<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F292<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F292<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F292*BT292+BU292","v":3.6279333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY292","v":2.5303662323820726}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R309*Bilans!F309+S309","v":13.924999999999999},{"v":0.20278276481149018,"d":"20.28%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D13'!$C$39+'D13'!$C$40)","v":2.8237500000000004},null,11.101249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC309*Bilans!F309+AD309","v":4.96},4.7728301886792455,284.7947773584906,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.127600806451614},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":11.450499999999998},{"v":0.246604951748832,"d":"24.66%"},2.8237500000000004,null,8.626749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU309*Bilans!F309+AV309","v":3.8279999999999994},3.68354716981132,219.79725962264146,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":20.896786833855803},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB309*Bilans!F309+BC309","v":13.924999999999999},{"v":0.20278276481149018,"d":"20.28%"},2.8237500000000004,null,11.101249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W309<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W309<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W309<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W309<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM309*Bilans!F309+BN309","v":4.281222222222223},4.119666666666668,245.8205100000001,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":18.684594222833557},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F309<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F309<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F309<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F309<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F309*BT309+BU309","v":3.4612},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY309","v":2.6522593320235757}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R315*Bilans!F315+S315","v":15.174999999999997},{"v":0.149011532125206,"d":"14.90%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D13'!$C$39+'D13'!$C$40)","v":2.2612500000000004},null,12.913749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.459999999999999},5.2539622641509425,242.5754377358491,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.336073044602463},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":14.50883333333333},{"v":0.15585333072955562,"d":"15.59%"},2.2612500000000004,null,12.24758333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU315*Bilans!F315+AV315","v":4.094666666666666},3.9401509433962256,181.9167690566038,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.11599450265291},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB315*Bilans!F315+BC315","v":15.174999999999997},{"v":0.149011532125206,"d":"14.90%"},2.2612500000000004,null,12.913749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W315<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W315<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W315<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W315<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM315*Bilans!F315+BN315","v":4.5534444444444455},4.381616352201259,202.29922698113216,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":13.592997472286298},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F315<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F315<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F315<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F315<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F315*BT315+BU315","v":3.734533333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY315","v":2.458138455496448}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R325*Bilans!F325+S325","v":12.381649999999999},{"v":0.27538231980390343,"d":"27.54%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D13'!$C$39+'D13'!$C$40)","v":3.4096875000000004},null,8.971962499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC325*Bilans!F325+AD325","v":4.486558333333333},4.317254245283019,318.3219486403303,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":22.03134668381448},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ325*Bilans!F325+AK325","v":10.693200000000001},{"v":0.3188650263718999,"d":"31.89%"},3.4096875000000004,null,7.2835125000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU325*Bilans!F325+AV325","v":3.4568749999999997},3.3264268867924525,245.26577043042457,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":28.593721803311823},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB325*Bilans!F325+BC325","v":12.381649999999999},{"v":0.27538231980390343,"d":"27.54%"},3.4096875000000004,null,8.971962499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W325<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W325<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W325<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W325<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM325*Bilans!F325+BN325","v":4.1516574074074075},3.9949910901467507,294.5606805542454,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":23.808544963865266},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F325<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F325<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F325<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F325<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.171595},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY325","v":2.8944427015429146}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R342*Bilans!F342+S342","v":10.647037037037038},{"v":0.39377152398511145,"d":"39.38%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D13'!$C$39+'D13'!$C$40)","v":4.1925},null,6.454537037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC342*Bilans!F342+AD342","v":3.9110370370370373},3.7634507337526206,348.1944618867925,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":31.713129370765717},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":10.424925925925926},{"v":0.40216113090776023,"d":"40.22%"},4.1925,null,6.232425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU342*Bilans!F342+AV342","v":2.9905925925925922},2.9905925925925922,276.68962666666664,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":39.90874594407154},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB342*Bilans!F342+BC342","v":10.647037037037038},{"v":0.39377152398511145,"d":"39.38%"},4.1925,null,6.454537037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W342<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W342<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W342<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W342<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM342*Bilans!F342+BN342","v":3.9110370370370373},3.7634507337526206,348.1944618867925,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":31.713129370765717},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F342<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F342<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F342<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F342<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F342*BT342+BU342","v":2.8196592592592595},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY342","v":3.2557125368444835}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R352*Bilans!F352+S352","v":10.666342592592594},{"v":0.42971032106010154,"d":"42.97%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D13'!$C$39+'D13'!$C$40)","v":4.5834375},null,6.082905092592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC352*Bilans!F352+AD352","v":3.721842592592593},3.721842592592593,379.2650647916667,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":35.31966270191736},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":10.438439814814815},{"v":0.43909219972652713,"d":"43.91%"},4.5834375,null,5.855002314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU352*Bilans!F352+AV352","v":2.882481481481481},2.882481481481481,293.73206916666663,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":45.60453409485141},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB352*Bilans!F352+BC352","v":10.666342592592594},{"v":0.42971032106010154,"d":"42.97%"},4.5834375,null,6.082905092592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W352<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W352<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W352<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W352<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM352*Bilans!F352+BN352","v":3.721842592592593},3.721842592592593,379.2650647916667,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":35.31966270191736},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F352<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F352<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F352<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F352<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F352*BT352+BU352","v":2.7254481481481485},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY352","v":3.368253403110056}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R358*Bilans!F358+S358","v":10.644675925925926},{"v":0.38936718495161465,"d":"38.94%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D13'!$C$39+'D13'!$C$40)","v":4.1446875},null,6.499988425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC358*Bilans!F358+AD358","v":3.934175925925926},3.785716457023061,345.91037696933967,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":31.135592519437854},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":10.423273148148148},{"v":0.3976378092649684,"d":"39.76%"},4.1446875,null,6.278585648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU358*Bilans!F358+AV358","v":3.0038148148148145},2.8904633123689725,264.10885900943396,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":40.77911125721759},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB358*Bilans!F358+BC358","v":10.644675925925926},{"v":0.38936718495161465,"d":"38.94%"},4.1446875,null,6.499988425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W358<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W358<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W358<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W358<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM358*Bilans!F358+BN358","v":3.934175925925926},3.785716457023061,345.91037696933967,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":31.135592519437854},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F358<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F358<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F358<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F358<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F358*BT358+BU358","v":2.8311814814814817},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY358","v":3.2424625761526076}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R369*Bilans!F369+S369","v":10.68335},{"v":0.3776027650502885,"d":"37.76%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D13'!$C$39+'D13'!$C$40)","v":4.0340625},null,6.649287500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC369*Bilans!F369+AD369","v":3.9926083333333335},3.8419438679245284,340.84765510259433,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":29.788455775077498},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ369*Bilans!F369+AK369","v":10.4268},{"v":0.3868936298768558,"d":"38.69%"},4.0340625,null,6.3927375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU369*Bilans!F369+AV369","v":3.040625},2.9258844339622643,259.5771522700472,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":39.11486512302763},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB369*Bilans!F369+BC369","v":10.68335},{"v":0.3776027650502885,"d":"37.76%"},4.0340625,null,6.649287500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W369<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W369<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W369<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W369<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM369*Bilans!F369+BN369","v":3.849490740740741},3.7042269392033544,328.6297534787736,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":30.895940469730807},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F369<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F369<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F369<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F369<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.861905},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY369","v":3.207653643290046}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R370*Bilans!F370+S370","v":10.653333333333334},{"v":0.40550688360450565,"d":"40.55%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D13'!$C$39+'D13'!$C$40)","v":4.32},null,6.333333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC370*Bilans!F370+AD370","v":3.8493333333333335},3.8493333333333335,367.9192800000001,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":32.03105299618982},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":10.429333333333334},{"v":0.4142163129634365,"d":"41.42%"},4.32,null,6.109333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU370*Bilans!F370+AV370","v":2.9553333333333334},2.9553333333333334,282.47076000000004,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":41.72057297541169},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB370*Bilans!F370+BC370","v":10.653333333333334},{"v":0.40550688360450565,"d":"40.55%"},4.32,null,6.333333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W370<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W370<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W370<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W370<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM370*Bilans!F370+BN370","v":3.8493333333333335},3.8493333333333335,367.9192800000001,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":32.03105299618982},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F370<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F370<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F370<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F370<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F370*BT370+BU370","v":2.7889333333333335},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY370","v":3.2915810106611847}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R371*Bilans!F371+S371","v":10.98935},{"v":0.3568511786411389,"d":"35.69%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D13'!$C$39+'D13'!$C$40)","v":3.9215625},null,7.0677875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC371*Bilans!F371+AD371","v":4.0816083333333335},3.927585377358491,337.841075196934,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":28.252110225195977},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ371*Bilans!F371+AK371","v":10.4748},{"v":0.374380656432581,"d":"37.44%"},3.9215625,null,6.5532375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU371*Bilans!F371+AV371","v":3.115625},2.998054245283019,257.8851310436321,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":37.01153011977108},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB371*Bilans!F371+BC371","v":10.98935},{"v":0.3568511786411389,"d":"35.69%"},3.9215625,null,7.0677875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W371<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W371<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W371<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W371<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM371*Bilans!F371+BN371","v":3.903935185185185},3.7566168763102725,323.1347921580189,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":29.537900364486152},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F371<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F371<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F371<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F371<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.917705},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY371","v":3.1463084856076953}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.137622546417598},{"$f":"SUM(AF7:AF372)/229","v":4.016078232019322},{"$f":"SUM(AG7:AG372)/Z373","v":3.797243158297146},{"$f":"SUM(AH7:AH372)","v":6151.465797239931},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.437260458110951},{"$f":"SUM(AX7:AX372)/229","v":3.3358890754549138},{"$f":"SUM(AY7:AY372)/AR373","v":3.015069805039213},{"$f":"SUM(AZ7:AZ372)","v":7798.219345157019},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17435.253766208516},{"$f":"SUM(BK7:BK372)","v":29.433433791487996},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.914228664078926},{"$f":"SUM(BP7:BP372)/229","v":3.799282513312524},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.5574348015800457},{"$f":"SUM(BR7:BR372)","v":6834.951704122864},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1305.3534733554955},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":987.2726766305561},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.576310885905467}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D10","index":25,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":6966.32155350163},null,null,"COP",{"$f":"K13","v":3.871220103719032},{"$f":"L13","v":3.072239031276671},{"$f":"M13","v":3.6646529966796586},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997913458487375},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997913458487375},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9982378962414358},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.871220103719032},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.0865415126247733E-4},{"$f":"1-L3","v":2.0865415126247733E-4},{"$f":"1-M3","v":1.7621037585642263E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997913458487375},null,null,"COP-Inst",{"$f":"K14","v":3.8714288014159357},{"$f":"L14","v":3.0724477289735743},{"$f":"M14","v":3.666418210928886}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0865415126247733E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.8714288014159357},{"$nulls":10},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R7*Bilans!F7+S7","v":10.269883333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.38650633811159824,"d":"38.65%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D10'!$C$39+'D10'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":6.300508333333332},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC7*Bilans!F7+AD7","v":4.165216666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.008038679245283},{"$f":"AF7*Z7","v":349.36069147641507},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":28.054332554787887},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ7*Bilans!F7+AK7","v":9.938083333333331},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.39941051678308204,"d":"39.94%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":5.968708333333331},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU7*Bilans!F7+AV7","v":3.0723166666666666},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9563801886792453},{"$f":"AX7*AR7","v":257.6928791462264},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":38.03396140678156},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB7*Bilans!F7+BC7","v":10.269883333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.38650633811159824,"d":"38.65%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":6.300508333333332},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W7<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W7<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W7<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W7<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM7*Bilans!F7+BN7","v":3.9770740740740735},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.826995807127882},{"$f":"BP7*BJ7","v":333.5800895283018},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":29.381492864604706},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F7<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F7<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F7<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F7<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F7*BT7+BU7","v":2.8899966666666668},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.1764742519887563}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R8*Bilans!F8+S8","v":10.09},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.46308225966303274,"d":"46.31%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D10'!$C$39+'D10'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":5.4174999999999995},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.817185185185185},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.817185185185185},{"$f":"AF8*Z8","v":397.1399466666666},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":35.1598346658387},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":9.762407407407407},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.4786216969857921,"d":"47.86%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":5.089907407407407},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU8*Bilans!F8+AV8","v":2.866296296296296},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.866296296296296},{"$f":"AX8*AR8","v":298.20946666666663},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":46.824049618813795},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB8*Bilans!F8+BC8","v":10.09},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.46308225966303274,"d":"46.31%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":5.4174999999999995},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W8<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W8<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W8<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W8<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.817185185185185},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.817185185185185},{"$f":"BP8*BJ8","v":397.1399466666666},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":35.1598346658387},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F8<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F8<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F8<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F8<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F8*BT8+BU8","v":2.7102814814814815},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.3871020640195906}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":4464.465694138266},{"$nulls":9},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R9*Bilans!F9+S9","v":10.09},{"v":0.4807358771060456,"d":"48.07%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D10'!$C$39+'D10'!$C$40)","v":4.850625},null,5.239375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.736259259259259},3.736259259259259,404.6929216666666,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":37.39739142933614},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":9.73162037037037},{"v":0.49843960362126133,"d":"49.84%"},4.850625,null,4.88099537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU9*Bilans!F9+AV9","v":2.8223148148148147},2.8223148148148147,305.69902916666666,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":49.50771234539549},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB9*Bilans!F9+BC9","v":10.09},{"v":0.4807358771060456,"d":"48.07%"},4.850625,null,5.239375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W9<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W9<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W9<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W9<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.736259259259259},3.736259259259259,404.6929216666666,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":37.39739142933614},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F9<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F9<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F9<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F9<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F9*BT9+BU9","v":2.6708740740740744},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4370770562002173}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R10*Bilans!F10+S10","v":10.09},{"v":0.5936261149653121,"d":"59.36%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D10'!$C$39+'D10'!$C$40)","v":5.9896875},null,4.1003125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.2187592592592593},3.1580279524807833,428.3943868238995,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":55.411708709714105},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":9.53474537037037},{"v":0.6281958528869801,"d":"62.82%"},5.9896875,null,3.5450578703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.5410648148148147},2.205452480782669,299.175142649371,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":79.34504439556055},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB10*Bilans!F10+BC10","v":10.09},{"v":0.5936261149653121,"d":"59.36%"},5.9896875,null,4.1003125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W10<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W10<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W10<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W10<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.2187592592592593},3.1580279524807833,428.3943868238995,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":55.411708709714105},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F10<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F10<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F10<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F10<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.4188740740740746},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7951541580410835}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.911932221347498},{"$nulls":11},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R11*Bilans!F11+S11","v":10.09},{"v":0.5782953419226957,"d":"57.83%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D10'!$C$39+'D10'!$C$40)","v":5.835},null,4.255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.289037037037037},3.226979734451433,425.76770616352206,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":52.743622212097165},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":9.561481481481481},{"v":0.6102610784009916,"d":"61.03%"},5.835,null,3.726481481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.5792592592592594},2.238602375960866,295.36119748427666,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":76.03074213969983},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB11*Bilans!F11+BC11","v":10.09},{"v":0.5782953419226957,"d":"57.83%"},5.835,null,4.255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W11<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W11<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W11<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W11<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.289037037037037},3.226979734451433,425.76770616352206,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":52.743622212097165},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F11<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F11<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F11<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F11<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.4530962962962968},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.7422093922118074}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R12*Bilans!F12+S12","v":10.09},{"v":0.5993867690782955,"d":"59.94%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D10'!$C$39+'D10'!$C$40)","v":6.047812500000001},null,4.042187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC12*Bilans!F12+AD12","v":3.1923518518518517},3.1321187980433267,429.2490509748429,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":56.44462627357676},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":9.524699074074073},{"v":0.6349610053783172,"d":"63.50%"},6.047812500000001,null,3.476886574074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.526712962962963},2.192996156533892,300.5446407625786,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":80.61631775927272},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB12*Bilans!F12+BF8","v":4.6725},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.3753125000000006,0.22740660362734466,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":105.8819934893815},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":31.16550651061852},null,{"$f":"IF(Bilans!W12<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W12<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W12<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W12<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W12<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM12*Bilans!F12+BN12","v":3.1923518518518517},2.349089098532495,248.72623663679468,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":98.34849742494842},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F12<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F12<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F12<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F12<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.406014814814815},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.8154378532812827}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":5832.617333885665},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.871220103719032},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.072239031276671},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6646529966796586},{"$nulls":4},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R13*Bilans!F13+S13","v":10.09},{"v":0.5918607532210108,"d":"59.19%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D10'!$C$39+'D10'!$C$40)","v":5.971875},null,4.118125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC13*Bilans!F13+AD13","v":3.226851851851852},3.1659678546471004,428.11800314465415,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":55.09855374682705},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":9.537824074074074},{"v":0.6261255139139004,"d":"62.61%"},5.971875,null,3.565949074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU13*Bilans!F13+AV13","v":2.545462962962963},2.2092697414395523,298.74850078616345,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":78.9583303152178},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB13*Bilans!F13+BC13","v":10.09},{"v":0.5918607532210108,"d":"59.19%"},5.971875,null,4.118125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W13<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W13<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W13<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W13<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM13*Bilans!F13+BN13","v":3.226851851851852},3.1659678546471004,428.11800314465415,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":55.09855374682705},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F13<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F13<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F13<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F13<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F13*BT13+BU13","v":2.422814814814815},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.7889812889812893}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.8714288014159357},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0724477289735743},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.666418210928886},{"$nulls":4},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R14*Bilans!F14+S14","v":10.09},{"v":0.5275644202180377,"d":"52.76%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D10'!$C$39+'D10'!$C$40)","v":5.323125},null,4.766875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.5215925925925924},3.455147449336129,413.4256680503145,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":44.67391110317383},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":9.649953703703703},{"v":0.5516218174142076,"d":"55.16%"},5.323125,null,4.326828703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.705648148148148},2.6545981830887495,317.63594559748435,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":58.14625768348895},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB14*Bilans!F14+BC14","v":10.09},{"v":0.5275644202180377,"d":"52.76%"},5.323125,null,4.766875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W14<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W14<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W14<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W14<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.5215925925925924},3.455147449336129,413.4256680503145,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":44.67391110317383},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F14<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F14<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F14<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F14<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.566340740740741},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.5770776087006717}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.99431390750353},{"$nulls":4},{"$f":"F11","v":3.911932221347498},{"$f":"F15","v":2.99431390750353},{"$f":"F28","v":3.6747108066512855},{"$nulls":4},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R15*Bilans!F15+S15","v":10.09},{"v":0.5798748761149652,"d":"57.99%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D10'!$C$39+'D10'!$C$40)","v":5.8509375},null,4.2390625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.2817962962962963},3.2198756114605174,426.0619905974843,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":53.01323578850093},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":9.558726851851851},{"v":0.6121042677212263,"d":"61.21%"},5.8509375,null,3.7077893518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.575324074074074},2.235186932215234,295.7655228380503,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":76.36767311932508},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB15*Bilans!F15+BC15","v":10.09},{"v":0.5798748761149652,"d":"57.99%"},5.8509375,null,4.2390625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W15<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W15<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W15<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W15<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.2817962962962963},3.2198756114605174,426.0619905974843,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":53.01323578850093},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F15<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F15<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F15<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F15<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.449570370370371},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.7475959503102576}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.5970379749043717},{"$f":"F19","v":3.5970379749043717},{"$f":"F19","v":3.5970379749043717},{"$nulls":4},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R16*Bilans!F16+S16","v":10.09},{"v":0.4552775024777007,"d":"45.53%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D10'!$C$39+'D10'!$C$40)","v":4.59375},null,5.49625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.8529629629629625},3.8529629629629625,393.5801666666666,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":34.20056233778718},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":9.776018518518518},{"v":0.4698998872903269,"d":"46.99%"},4.59375,null,5.1822685185185176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.8857407407407405},2.8857407407407405,294.77841666666666,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":45.663665532952585},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB16*Bilans!F16+BC16","v":10.09},{"v":0.4552775024777007,"d":"45.53%"},4.59375,null,5.49625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W16<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W16<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W16<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W16<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.8529629629629625},3.8529629629629625,393.5801666666666,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":34.20056233778718},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F16<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F16<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F16<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F16<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.7277037037037037},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.3654681729306977}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":720.9420173059028},{"$nulls":9},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R17*Bilans!F17+S17","v":10.09},{"v":0.46735629335976214,"d":"46.74%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D10'!$C$39+'D10'!$C$40)","v":4.715625},null,5.374375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.797592592592592},3.797592592592592,399.0320416666666,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":35.69280977227289},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":9.754953703703704},{"v":0.4834082398781246,"d":"48.34%"},4.715625,null,5.039328703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.855648148148148},2.855648148148148,300.0572291666666,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":47.46619435167472},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB17*Bilans!F17+BC17","v":10.09},{"v":0.46735629335976214,"d":"46.74%"},4.715625,null,5.374375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W17<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W17<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W17<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W17<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.797592592592592},3.797592592592592,399.0320416666666,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":35.69280977227289},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F17<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F17<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F17<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F17<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.700740740740741},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.3990674712013167}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6966.32155350163},{"$nulls":5},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R18*Bilans!F18+S18","v":10.09},{"v":0.471351585728444,"d":"47.14%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D10'!$C$39+'D10'!$C$40)","v":4.7559375},null,5.3340625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.7792777777777773},3.7792777777777773,400.76406374999993,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":36.196022902671},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":9.74798611111111},{"v":0.48788923638073395,"d":"48.79%"},4.7559375,null,4.992048611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.8456944444444443},2.8456944444444443,301.76455312499996,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":48.0708057982332},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB18*Bilans!F18+BC18","v":10.09},{"v":0.471351585728444,"d":"47.14%"},4.7559375,null,5.3340625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W18<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W18<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W18<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W18<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.7792777777777773},3.7792777777777773,400.76406374999993,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":36.196022902671},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F18<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F18<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F18<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F18<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.691822222222222},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.410329227619457}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5970379749043717},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":7631.092451239442},{"$nulls":5},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R19*Bilans!F19+S19","v":10.09},{"v":0.4819437561942518,"d":"48.19%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D10'!$C$39+'D10'!$C$40)","v":4.8628125},null,5.227187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.730722222222222},3.730722222222222,405.1844137499999,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":37.554035560585525},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":9.729513888888889},{"v":0.49980014988758437,"d":"49.98%"},4.8628125,null,4.866701388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.8193055555555557},2.8193055555555557,306.19772812499997,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":49.69439184196265},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB19*Bilans!F19+BC19","v":10.09},{"v":0.4819437561942518,"d":"48.19%"},4.8628125,null,5.227187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W19<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W19<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W19<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W19<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.730722222222222},3.730722222222222,405.1844137499999,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":37.554035560585525},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F19<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F19<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F19<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F19<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.6681777777777778},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.4405503547989476}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8870.725656427381},{"$nulls":5},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R20*Bilans!F20+S20","v":10.09},{"v":0.5503282953419227,"d":"55.03%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D10'!$C$39+'D10'!$C$40)","v":5.5528125},null,4.5371875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.417240740740741},3.3527645003494064,419.65715059748436,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":48.159086325082754},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":9.61025462962963},{"v":0.5778007674094271,"d":"57.78%"},5.5528125,null,4.05744212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.6489351851851852},2.598955276030748,325.3047345125787,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":62.127300338387855},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB20*Bilans!F20+BC20","v":10.09},{"v":0.5503282953419227,"d":"55.03%"},5.5528125,null,4.5371875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W20<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W20<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W20<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W20<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.417240740740741},3.3527645003494064,419.65715059748436,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":48.159086325082754},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F20<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F20<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F20<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F20<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.5155259259259264},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.649336270156303}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R21*Bilans!F21+S21","v":9.8885},{"v":0.6291399099964605,"d":"62.91%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D10'!$C$39+'D10'!$C$40)","v":6.22125},null,3.66725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC21*Bilans!F21+AD21","v":3.1239375000000003},2.7113419811320756,382.8686011556605,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":67.18477464946778},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ21*Bilans!F21+AK21","v":9.937000000000001},{"v":0.6260692361879843,"d":"62.61%"},6.22125,null,3.7157500000000008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU21*Bilans!F21+AV21","v":2.3678250000000003},2.055093396226415,290.19973848113216,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":88.63874524363996},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB21*Bilans!F21+BC21","v":9.401375},{"v":0.6617383095557832,"d":"66.17%"},6.22125,null,3.1801249999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W21<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W21<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W21<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W21<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM21*Bilans!F21+BN21","v":2.0705000000000005},1.7970377358490568,253.7596986792454,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":101.36732043299773},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F21<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F21<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F21<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F21<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F21*BT21+BU21","v":2.3678250000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8769757055525638}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R22*Bilans!F22+S22","v":10.09},{"v":0.4332569375619425,"d":"43.33%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D10'!$C$39+'D10'!$C$40)","v":4.3715625},null,5.7184375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.953907407407407},3.953907407407407,382.8074304166666,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":31.58763272149913},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":9.814421296296295},{"v":0.4454223400466528,"d":"44.54%"},4.3715625,null,5.442858796296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.9406018518518517},2.9406018518518517,284.7017197916666,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":42.47245335894328},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB22*Bilans!F22+BC22","v":10.09},{"v":0.4332569375619425,"d":"43.33%"},4.3715625,null,5.7184375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W22<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W22<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W22<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W22<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.953907407407407},3.953907407407407,382.8074304166666,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":31.58763272149913},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F22<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F22<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F22<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F22<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.7768592592592594},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.3058931486678262}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R23*Bilans!F23+S23","v":10.09},{"v":0.5021989593657087,"d":"50.22%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D10'!$C$39+'D10'!$C$40)","v":5.0671875},null,5.0228125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.6378703703703703},3.569231306778477,405.15236871069186,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":41.02595556693299},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":9.694189814814814},{"v":0.5227035571612435,"d":"52.27%"},5.0671875,null,4.627002314814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.7688425925925926},2.7166002795248083,308.36808922955976,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":53.90234481813936},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB23*Bilans!F23+BC23","v":10.09},{"v":0.5021989593657087,"d":"50.22%"},5.0671875,null,5.0228125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W23<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W23<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W23<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W23<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.6378703703703703},3.569231306778477,405.15236871069186,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":41.02595556693299},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F23<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F23<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F23<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F23<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.622962962962963},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.499858796950014}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R24*Bilans!F24+S24","v":10.039625000000001},{"v":0.6087441014978149,"d":"60.87%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D10'!$C$39+'D10'!$C$40)","v":6.1115625},null,3.928062500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC24*Bilans!F24+AD24","v":3.1659843750000007},2.7478354952830193,380.7881733475826,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":65.05665106476387},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ24*Bilans!F24+AK24","v":10.044250000000002},{"v":0.6084637976951986,"d":"60.85%"},6.1115625,null,3.932687500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU24*Bilans!F24+AV24","v":2.3919562500000002},2.0760375,287.69208665624996,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":86.10874081031773},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB24*Bilans!F24+BC24","v":9.490343750000001},{"v":0.6439769370840756,"d":"64.40%"},6.1115625,null,3.378781250000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W24<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W24<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W24<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W24<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM24*Bilans!F24+BN24","v":2.120333333333334},1.840289308176101,255.0226916037736,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":97.13960419471915},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F24<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F24<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F24<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F24<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F24*BT24+BU24","v":2.3919562500000002},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.8378628371651864}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R25*Bilans!F25+S25","v":10.09},{"v":0.5635220515361744,"d":"56.35%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D10'!$C$39+'D10'!$C$40)","v":5.6859375},null,4.4040625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.356759259259259},3.2934241788958776,422.75216116352215,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":50.27825630876171},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":9.58724537037037},{"v":0.5930731174955151,"d":"59.31%"},5.6859375,null,3.9013078703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.616064814814815},2.5667051013277433,329.4686835691825,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":64.51369302782092},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB25*Bilans!F25+BC25","v":10.09},{"v":0.5635220515361744,"d":"56.35%"},5.6859375,null,4.4040625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W25<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W25<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W25<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W25<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.356759259259259},3.2934241788958776,422.75216116352215,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":50.27825630876171},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F25<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F25<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F25<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F25<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.4860740740740743},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.6925689768190213}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17433.521693489387},null,{"$f":"F26/F28","v":4744.188756822559},{"$nulls":9},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R26*Bilans!F26+S26","v":9.971166666666667},{"v":0.6179066307854313,"d":"61.79%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D10'!$C$39+'D10'!$C$40)","v":6.16125},null,3.809916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC26*Bilans!F26+AD26","v":3.1469375000000004},2.731304245283019,381.7543943632075,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":66.01362712022471},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ26*Bilans!F26+AK26","v":9.995666666666668},{"v":0.6163921032447393,"d":"61.64%"},6.16125,null,3.8344166666666686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU26*Bilans!F26+AV26","v":2.381025},2.06655,288.84169349999996,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":87.2484575742179},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB26*Bilans!F26+BC26","v":9.450041666666667},{"v":0.6519812522872473,"d":"65.20%"},6.16125,null,3.2887916666666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W26<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W26<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W26<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W26<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM26*Bilans!F26+BN26","v":2.0977592592592598},1.8206967155835083,254.47877993710694,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":99.02983756534941},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F26<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F26<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F26<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F26<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F26*BT26+BU26","v":2.381025},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8554824077865626}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":31.16550651061852},{"$nulls":11},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R27*Bilans!F27+S27","v":10.09},{"v":0.5564606045589693,"d":"55.65%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D10'!$C$39+'D10'!$C$40)","v":5.6146875000000005},null,4.475312499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.38912962962963},3.3251837875611465,421.1428396540881,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":49.13464501155655},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":9.599560185185185},{"v":0.5848900774292805,"d":"58.49%"},5.6146875000000005,null,3.9848726851851843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU27*Bilans!F27+AV27","v":2.6336574074074073},2.5839657582110416,327.26572319182395,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":63.2290596269798},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB27*Bilans!F27+BC27","v":10.09},{"v":0.5564606045589693,"d":"55.65%"},5.6146875000000005,null,4.475312499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W27<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W27<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W27<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W27<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.38912962962963},3.3251837875611465,421.1428396540881,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":49.13464501155655},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F27<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F27<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F27<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F27<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F27*BT27+BU27","v":2.5018370370370375},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.669303741250873}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6747108066512855},{"$nulls":11},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R28*Bilans!F28+S28","v":10.09},{"v":0.4720948959365709,"d":"47.21%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D10'!$C$39+'D10'!$C$40)","v":4.7634375},null,5.3265625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.77587037037037},3.77587037037037,401.0823904166666,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":36.290182543146784},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":9.746689814814815},{"v":0.48872361699247374,"d":"48.87%"},4.7634375,null,4.9832523148148145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU28*Bilans!F28+AV28","v":2.8438425925925928},2.8438425925925928,302.0800697916667,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":48.18375860777834},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB28*Bilans!F28+BC28","v":10.09},{"v":0.4720948959365709,"d":"47.21%"},4.7634375,null,5.3265625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W28<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W28<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W28<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W28<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.77587037037037},3.77587037037037,401.0823904166666,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":36.290182543146784},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F28<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F28<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F28<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F28<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F28*BT28+BU28","v":2.690162962962963},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.412432676527926}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R29*Bilans!F29+S29","v":12.359458333333333},{"v":0.24538393335738154,"d":"24.54%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D10'!$C$39+'D10'!$C$40)","v":3.0328125000000004},null,9.326645833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC29*Bilans!F29+AD29","v":4.922791666666667},4.737025943396227,306.4263657134435,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.615878822941912},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ29*Bilans!F29+AK29","v":10.728958333333333},{"v":0.28267539175517975,"d":"28.27%"},3.0328125000000004,null,7.696145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU29*Bilans!F29+AV29","v":3.680041666666667},3.541172169811321,229.06957473466989,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.56476076237948},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB29*Bilans!F29+BC29","v":12.359458333333333},{"v":0.24538393335738154,"d":"24.54%"},3.0328125000000004,null,9.326645833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W29<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W29<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W29<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W29<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM29*Bilans!F29+BN29","v":4.4025740740740735},4.236439203354297,274.04466096698116,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":19.697408836630785},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F29<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F29<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F29<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F29<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F29*BT29+BU29","v":3.377841666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.717711753807288}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R30*Bilans!F30+S30","v":11.087725},{"v":0.3249370362269987,"d":"32.49%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D10'!$C$39+'D10'!$C$40)","v":3.6028124999999998},null,7.484912500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC30*Bilans!F30+AD30","v":4.4617249999999995},4.293358018867924,336.459734543632,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.546621212515742},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ30*Bilans!F30+AK30","v":10.247625},{"v":0.35157536502360304,"d":"35.16%"},3.6028124999999998,null,6.6448125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU30*Bilans!F30+AV30","v":3.310175},3.1852627358490566,249.62107745165096,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":31.738064763769824},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB30*Bilans!F30+BC30","v":11.087725},{"v":0.3249370362269987,"d":"32.49%"},3.6028124999999998,null,7.484912500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W30<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W30<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W30<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W30<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM30*Bilans!F30+BN30","v":4.1436111111111105},3.9872484276729554,312.47069115566035,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.354345693228023},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F30<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F30<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F30<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F30<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F30*BT30+BU30","v":3.080935},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.979614954551135}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R31*Bilans!F31+S31","v":10.554350000000001},{"v":0.36400867888595695,"d":"36.40%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D10'!$C$39+'D10'!$C$40)","v":3.841875},null,6.712475000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC31*Bilans!F31+AD31","v":4.26835},4.107280188679245,345.44280026886787,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.415400220087804},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ31*Bilans!F31+AK31","v":10.04575},{"v":0.38243784685065824,"d":"38.24%"},3.841875,null,6.203875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU31*Bilans!F31+AV31","v":3.15505},3.0359915094339622,255.34206590094337,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":35.73641417074587},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB31*Bilans!F31+BC31","v":10.554350000000001},{"v":0.36400867888595695,"d":"36.40%"},3.841875,null,6.712475000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W31<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W31<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W31<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W31<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM31*Bilans!F31+BN31","v":4.034999999999999},3.882735849056603,326.55749858490555,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":27.943041766892634},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F31<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F31<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F31<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F31<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F31*BT31+BU31","v":2.95641},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.1051173551706293}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R37*Bilans!F37+S37","v":10.09},{"v":0.45481293359762137,"d":"45.48%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D10'!$C$39+'D10'!$C$40)","v":4.5890625},null,5.5009375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.8550925925925923},3.8550925925925923,393.3640104166666,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":34.14402425843641},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":9.776828703703703},{"v":0.46938149773060356,"d":"46.94%"},4.5890625,null,5.187766203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.886898148148148},2.886898148148148,294.57186979166664,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":45.59508796125536},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB37*Bilans!F37+BC37","v":10.09},{"v":0.45481293359762137,"d":"45.48%"},4.5890625,null,5.5009375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W37<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W37<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W37<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W37<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.8550925925925923},3.8550925925925923,393.3640104166666,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":34.14402425843641},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F37<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F37<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F37<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F37<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.728740740740741},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3641891525055647}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R44*Bilans!F44+S44","v":10.09},{"v":0.47237363726461845,"d":"47.24%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D10'!$C$39+'D10'!$C$40)","v":4.76625},null,5.3237499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.7745925925925925},3.7745925925925925,401.20144666666664,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":36.325536236434644},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":9.746203703703703},{"v":0.4890365669443944,"d":"48.90%"},4.76625,null,4.9799537037037025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.843148148148148},2.843148148148148,302.19821666666667,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":48.22615384615384},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB44*Bilans!F44+BC44","v":10.09},{"v":0.47237363726461845,"d":"47.24%"},4.76625,null,5.3237499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W44<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W44<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W44<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W44<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.7745925925925925},3.7745925925925925,401.20144666666664,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":36.325536236434644},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F44<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F44<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F44<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F44<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.689540740740741},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.4132221389855903}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R61*Bilans!F61+S61","v":10.09},{"v":0.4958808225966303,"d":"49.59%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D10'!$C$39+'D10'!$C$40)","v":5.0034374999999995},null,5.0865625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.6668333333333334},3.6668333333333334,410.62116374999994,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":39.3956888323258},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":9.705208333333333},{"v":0.5155414833100783,"d":"51.55%"},5.0034374999999995,null,4.701770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU61*Bilans!F61+AV61","v":2.7845833333333334},2.732044025157233,305.9411200471698,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":52.87521857986394},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB61*Bilans!F61+BC61","v":10.09},{"v":0.4958808225966303,"d":"49.59%"},5.0034374999999995,null,5.0865625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W61<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W61<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W61<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W61<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.6668333333333334},3.6668333333333334,410.62116374999994,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":39.3956888323258},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F61<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F61<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F61<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F61<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F61*BT61+BU61","v":2.6370666666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.481140661340884}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R71*Bilans!F71+S71","v":10.870191666666667},{"v":0.3404091310870783,"d":"34.04%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D10'!$C$39+'D10'!$C$40)","v":3.7003125},null,7.169879166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC71*Bilans!F71+AD71","v":4.382858333333333},4.2174674528301885,340.3812544492925,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":24.686064839725983},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ71*Bilans!F71+AK71","v":10.165291666666667},{"v":0.3640143953895404,"d":"36.40%"},3.7003125,null,6.464979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU71*Bilans!F71+AV71","v":3.2469083333333337},3.124383490566038,252.16118056485854,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":33.32262998904086},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB71*Bilans!F71+BC71","v":10.870191666666667},{"v":0.3404091310870783,"d":"34.04%"},3.7003125,null,7.169879166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W71<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W71<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W71<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W71<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM71*Bilans!F71+BN71","v":4.099314814814814},3.944623689727463,318.3607164386793,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":26.393563287450934},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F71<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F71<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F71<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F71<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F71*BT71+BU71","v":3.0301483333333334},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0295546587653304}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R77*Bilans!F77+S77","v":10.2657},{"v":0.3868464887927759,"d":"38.68%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D10'!$C$39+'D10'!$C$40)","v":3.97125},null,6.294450000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC77*Bilans!F77+AD77","v":4.1636999999999995},4.006579245283018,349.413775981132,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":28.079040276677},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ77*Bilans!F77+AK77","v":9.936499999999999},{"v":0.3996628591556384,"d":"39.97%"},3.97125,null,5.965249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU77*Bilans!F77+AV77","v":3.0711},2.9552094339622643,257.72381473584903,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":38.06867246263553},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB77*Bilans!F77+BC77","v":10.2657},{"v":0.3868464887927759,"d":"38.68%"},3.97125,null,6.294450000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W77<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W77<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W77<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W77<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM77*Bilans!F77+BN77","v":3.976222222222222},3.8261761006289303,333.68081773584896,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":29.402959257810316},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F77<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F77<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F77<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F77<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F77*BT77+BU77","v":2.88902},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.17754809589411}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R94*Bilans!F94+S94","v":10.09},{"v":0.4381813676907829,"d":"43.82%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D10'!$C$39+'D10'!$C$40)","v":4.42125},null,5.66875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.931333333333333},3.931333333333333,385.30997999999994,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":32.16031032728506},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":9.805833333333332},{"v":0.450879578482196,"d":"45.09%"},4.42125,null,5.384583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU94*Bilans!F94+AV94","v":2.9283333333333332},2.9283333333333332,287.00595,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":43.175719977233925},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB94*Bilans!F94+BC94","v":10.09},{"v":0.4381813676907829,"d":"43.82%"},4.42125,null,5.66875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W94<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W94<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W94<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W94<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.931333333333333},3.931333333333333,385.30997999999994,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":32.16031032728506},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F94<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F94<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F94<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F94<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F94*BT94+BU94","v":2.7658666666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.3190320092556886}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R104*Bilans!F104+S104","v":14.4959875},{"v":0.1453203860723528,"d":"14.53%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D10'!$C$39+'D10'!$C$40)","v":2.1065625},null,12.389425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC104*Bilans!F104+AD104","v":5.619012499999999},5.40697429245283,229.56661102181604,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.129542335063324},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ104*Bilans!F104+AK104","v":14.4959875},{"v":0.1453203860723528,"d":"14.53%"},2.1065625,null,12.389425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU104*Bilans!F104+AV104","v":5.619012499999999},5.40697429245283,229.56661102181604,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.129542335063324},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB104*Bilans!F104+BC104","v":14.4959875},{"v":0.1453203860723528,"d":"14.53%"},2.1065625,null,12.389425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W104<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W104<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W104<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W104<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM104*Bilans!F104+BN104","v":4.8873888888888875},4.702959119496854,199.6758868160377,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":11.645896468234575},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F104<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F104<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F104<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F104<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F104*BT104+BU104","v":3.8026025},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.41413610809965}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F116<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F116<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F116<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F116<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F116<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F116<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F116<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F116<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F116<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F116<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F116<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F116<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F116<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F116<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F116<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F116*BT116+BU116","v":3.7625041666666665},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.439864407680612}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F119<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F119<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F119<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F119<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F119<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F119<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F119<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F119<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F119<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F119<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F119<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F119<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F119<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F119<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F119<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F119*BT119+BU119","v":4.0779716666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.2511191225376344}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F136<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F136<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F136<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F136<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F136<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F136<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F136<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F136<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F136<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F136<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F136<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F136<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F136<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F136<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F136<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F136*BT136+BU136","v":4.252276666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.1588435371483357}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F142<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F142<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F142<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F142<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F142<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F142<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F142<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F142<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F142<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F142<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F142<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F142<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F142<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F142<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F142<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F142*BT142+BU142","v":4.095156666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.2416724797667493}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F152<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F152<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F152<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F152<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F152<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F152<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F152<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F152<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F152<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F152<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F152<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F152<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F152<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F152<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F152<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F152*BT152+BU152","v":4.3844375},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.0937691551082667}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F169<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F169<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F169<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F169<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F169<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F169<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F169<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F169<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F169<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F169<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F169<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F169<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F169<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F169<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F169<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F169*BT169+BU169","v":4.5464675},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.019150032415276}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F175<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F175<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F175<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F175<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F175<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F175<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F175<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F175<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F175<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F175<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F175<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F175<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F175<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F175<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F175<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F175*BT175+BU175","v":4.234273333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.168022533579158}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F185<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F185<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F185<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F185<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F185<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F185<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F185<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F185<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F185<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F185<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F185<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F185<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F185<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F185<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F185<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F185*BT185+BU185","v":4.711361666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.948481277705632}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F201<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F201<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F201<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F201<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F201<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F201<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F201<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F201<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F201<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F201<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F201<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F201<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F201<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F201<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F201<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F201*BT201+BU201","v":4.604569166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.9936718654278733}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F211<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F211<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F211<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F211<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F211<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F211<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F211<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.1436},{"$f":"IF(Bilans!F211<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F211<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F211<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F211<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F211<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F211<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F211<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F211<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":1.8499999999999996},{"$f":"Bilans!F211*BT211+BU211","v":4.973898333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.8456348290190898}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F217<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F217<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F217<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F217<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F217<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F217<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F217<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F217<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F217<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F217<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F217<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F217<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F217<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F217<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F217<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F217*BT217+BU217","v":4.390165833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.0910371836751045}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F234<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F234<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F234<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F234<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F234<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F234<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F234<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.1436},{"$f":"IF(Bilans!F234<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F234<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F234<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F234<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F234<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F234<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F234<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F234<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":1.8499999999999996},{"$f":"Bilans!F234*BT234+BU234","v":5.360421666666667},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.7125518421591832}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F244<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F244<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F244<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F244<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F244<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F244<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F244<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F244<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F244<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F244<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F244<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F244<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F244<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F244<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F244<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F244*BT244+BU244","v":4.126253333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.2247785723287317}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R250*Bilans!F250+S250","v":14.811816666666667},{"v":0.12127141730307668,"d":"12.13%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D10'!$C$39+'D10'!$C$40)","v":1.7962499999999997},null,13.015566666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC250*Bilans!F250+AD250","v":5.85485},5.633912264150943,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ250*Bilans!F250+AK250","v":14.811816666666667},{"v":0.12127141730307668,"d":"12.13%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":13.015566666666668},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU250*Bilans!F250+AV250","v":5.85485},5.633912264150943,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB250*Bilans!F250+BC250","v":14.811816666666667},{"v":0.12127141730307668,"d":"12.13%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":13.015566666666668},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W250<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W250<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W250<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W250<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM250*Bilans!F250+BN250","v":5.02837037037037},4.838620545073375,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F250<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F250<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F250<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F250<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F250*BT250+BU250","v":3.9380366666666666},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.331110849653508}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D10'!$C$39+'D10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W260<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W260<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W260<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W260<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.9349814814814807},1.861963312368972,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F260<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F260<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F260<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F260<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F260*BT260+BU260","v":4.616844166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.9883712052226152}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R277*Bilans!F277+S277","v":15.379545833333333},{"v":0.08052497215592899,"d":"8.05%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D10'!$C$39+'D10'!$C$40)","v":1.2384375000000003},null,14.141108333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC277*Bilans!F277+AD277","v":6.2787875},6.04185212264151,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ277*Bilans!F277+AK277","v":15.379545833333333},{"v":0.08052497215592899,"d":"8.05%"},1.2384375000000003,null,14.141108333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU277*Bilans!F277+AV277","v":6.2787875},6.04185212264151,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB277*Bilans!F277+BC277","v":15.379545833333333},{"v":0.08052497215592899,"d":"8.05%"},1.2384375000000003,null,14.141108333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W277<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W277<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W277<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W277<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM277*Bilans!F277+BN277","v":5.281796296296295},5.08248322851153,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F277<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F277<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F277<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F277<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F277*BT277+BU277","v":4.181490833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.1953892441471736}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R286*Bilans!F286+S286","v":14.882425},{"v":0.11603451722417547,"d":"11.60%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D10'!$C$39+'D10'!$C$40)","v":1.7268749999999997},null,13.15555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC286*Bilans!F286+AD286","v":5.907575},5.684647641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ286*Bilans!F286+AK286","v":14.882425},{"v":0.11603451722417547,"d":"11.60%"},1.7268749999999997,null,13.15555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU286*Bilans!F286+AV286","v":5.907575},5.684647641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB286*Bilans!F286+BC286","v":14.882425},{"v":0.11603451722417547,"d":"11.60%"},1.7268749999999997,null,13.15555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W286<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W286<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W286<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W286<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM286*Bilans!F286+BN286","v":5.059888888888888},4.86894968553459,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F286<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F286<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F286<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F286<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F286*BT286+BU286","v":3.9683149999999996},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.3133244210704045}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R292*Bilans!F292+S292","v":13.752083333333333},{"v":0.18038176033934247,"d":"18.04%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D10'!$C$39+'D10'!$C$40)","v":2.4806249999999994},null,11.271458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC292*Bilans!F292+AD292","v":5.339166666666667},5.137688679245284,264.2570172169811,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":12.914591393604418},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ292*Bilans!F292+AK292","v":12.748916666666668},{"v":0.1945753560760064,"d":"19.46%"},2.4806249999999994,null,10.268291666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU292*Bilans!F292+AV292","v":3.9804166666666667},3.8302122641509433,197.0069678066037,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.323099980911444},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB292*Bilans!F292+BC292","v":13.752083333333333},{"v":0.18038176033934247,"d":"18.04%"},2.4806249999999994,null,11.271458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W292<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W292<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W292<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W292<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM292*Bilans!F292+BN292","v":4.760777777777777},4.581125786163522,235.6302048113207,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":14.483590518383465},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F292<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F292<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F292<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F292<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F292*BT292+BU292","v":3.63545},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.525134440028057}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R309*Bilans!F309+S309","v":12.862499999999999},{"v":0.21953352769679305,"d":"21.95%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D10'!$C$39+'D10'!$C$40)","v":2.8237500000000004},null,10.038749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC309*Bilans!F309+AD309","v":5.085},4.89311320754717,291.97206509433965,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.731150442477876},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ309*Bilans!F309+AK309","v":11.2595},{"v":0.2507882232781208,"d":"25.08%"},2.8237500000000004,null,8.435749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU309*Bilans!F309+AV309","v":3.8025},3.6590094339622645,218.33309292452833,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.036923076923078},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB309*Bilans!F309+BC309","v":12.862499999999999},{"v":0.21953352769679305,"d":"21.95%"},2.8237500000000004,null,10.038749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W309<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W309<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W309<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W309<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM309*Bilans!F309+BN309","v":4.604888888888889},4.431119496855346,264.4049003773585,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":17.37129861982434},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F309<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F309<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F309<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F309<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F309*BT309+BU309","v":3.4798999999999998},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.638006839276991}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R315*Bilans!F315+S315","v":14.320833333333331},{"v":0.1578993308117545,"d":"15.79%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D10'!$C$39+'D10'!$C$40)","v":2.2612500000000004},null,12.05958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.501666666666666},5.294056603773584,244.42659339622648,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.250219719514591},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ315*Bilans!F315+AK315","v":13.701166666666664},{"v":0.16504068996557478,"d":"16.50%"},2.2612500000000004,null,11.439916666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU315*Bilans!F315+AV315","v":4.094166666666666},3.9396698113207544,181.8945551886793,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.117840543096952},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB315*Bilans!F315+BC315","v":14.320833333333331},{"v":0.1578993308117545,"d":"15.79%"},2.2612500000000004,null,12.05958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W315<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W315<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W315<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W315<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM315*Bilans!F315+BN315","v":4.860444444444443},4.677031446540879,215.93854188679248,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":12.734423678944886},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F315<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F315<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F315<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F315<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F315*BT315+BU315","v":3.7348999999999997},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4578971324533456}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R325*Bilans!F325+S325","v":11.518608333333333},{"v":0.29601557769203896,"d":"29.60%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D10'!$C$39+'D10'!$C$40)","v":3.4096875000000004},null,8.108920833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC325*Bilans!F325+AD325","v":4.617941666666667},4.443679716981133,327.64361473231145,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":21.404541069088907},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":10.410708333333332},{"v":0.3275173399184334,"d":"32.75%"},3.4096875000000004,null,7.001020833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU325*Bilans!F325+AV325","v":3.4354916666666666},3.305850471698113,243.74861990448116,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":28.77169606256947},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB325*Bilans!F325+BC325","v":11.518608333333333},{"v":0.29601557769203896,"d":"29.60%"},3.4096875000000004,null,8.108920833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W325<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W325<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W325<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W325<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM325*Bilans!F325+BN325","v":4.231351851851851},4.071678197064989,300.2150126650943,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":23.360128280413285},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F325<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F325<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F325<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F325<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F325*BT325+BU325","v":3.181531666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.885402680784255}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R342*Bilans!F342+S342","v":10.09},{"v":0.41551040634291375,"d":"41.55%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D10'!$C$39+'D10'!$C$40)","v":4.1925},null,5.8975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC342*Bilans!F342+AD342","v":4.035259259259258},4.035259259259258,373.34218666666663,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":29.576984360085184},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":9.84537037037037},{"v":0.4258346656635004,"d":"42.58%"},4.1925,null,5.65287037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU342*Bilans!F342+AV342","v":2.984814814814815},2.984814814814815,276.1550666666667,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":39.98599826281177},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB342*Bilans!F342+BC342","v":10.09},{"v":0.41551040634291375,"d":"41.55%"},4.1925,null,5.8975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W342<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W342<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W342<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W342<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM342*Bilans!F342+BN342","v":4.035259259259258},4.035259259259258,373.34218666666663,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":29.576984360085184},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F342<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F342<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F342<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F342<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F342*BT342+BU342","v":2.816474074074074},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.259394462211749}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R352*Bilans!F352+S352","v":10.09},{"v":0.45425545094152625,"d":"45.43%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D10'!$C$39+'D10'!$C$40)","v":4.5834375},null,5.5065625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.8576481481481477},3.8576481481481477,393.10399041666665,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":34.07626096307},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":9.777800925925925},{"v":0.4687595436563834,"d":"46.88%"},4.5834375,null,5.194363425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.888287037037037},2.888287037037037,294.3236697916667,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":45.51286742430314},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB352*Bilans!F352+BC352","v":10.09},{"v":0.45425545094152625,"d":"45.43%"},4.5834375,null,5.5065625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W352<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W352<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W352<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W352<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.8576481481481477},3.8576481481481477,393.10399041666665,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":34.07626096307},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F352<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F352<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F352<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F352<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.729985185185185},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.3626556106667245}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R358*Bilans!F358+S358","v":10.09},{"v":0.41077180376610506,"d":"41.08%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D10'!$C$39+'D10'!$C$40)","v":4.1446875},null,5.9453125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC358*Bilans!F358+AD358","v":4.056981481481481},4.056981481481481,370.6965404166666,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":29.05374982312156},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":9.853634259259259},{"v":0.42062526281664264,"d":"42.06%"},4.1446875,null,5.708946759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU358*Bilans!F358+AV358","v":2.9966203703703704},2.9966203703703704,273.80869479166665,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":39.334486999242976},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB358*Bilans!F358+BC358","v":10.09},{"v":0.41077180376610506,"d":"41.08%"},4.1446875,null,5.9453125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W358<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W358<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W358<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W358<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM358*Bilans!F358+BN358","v":4.056981481481481},4.056981481481481,370.6965404166666,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":29.05374982312156},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F358<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F358<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F358<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F358<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.8270518518518517},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.247199019001604}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R369*Bilans!F369+S369","v":10.125558333333334},{"v":0.39840395632504216,"d":"39.84%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D10'!$C$39+'D10'!$C$40)","v":4.0340625},null,6.091495833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC369*Bilans!F369+AD369","v":4.112891666666666},3.9576882075471693,351.116203553066,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":28.917279229262274},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ369*Bilans!F369+AK369","v":9.883458333333332},{"v":0.40816305021437344,"d":"40.82%"},4.0340625,null,5.849395833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU369*Bilans!F369+AV369","v":3.0303416666666667},3.0303416666666667,268.8443368125,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":37.766558226382614},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB369*Bilans!F369+BC369","v":10.125558333333334},{"v":0.39840395632504216,"d":"39.84%"},4.0340625,null,6.091495833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W369<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W369<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W369<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W369<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM369*Bilans!F369+BN369","v":3.947685185185185},3.7987159329140456,337.01258077830187,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":30.127437013224434},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F369<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F369<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F369<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F369<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F369*BT369+BU369","v":2.8563016666666665},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2139462393386324}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R370*Bilans!F370+S370","v":10.09},{"v":0.4281466798810704,"d":"42.81%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D10'!$C$39+'D10'!$C$40)","v":4.32},null,5.77,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.9773333333333327},3.9773333333333327,380.15352,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":31.000217901441513},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":9.823333333333332},{"v":0.43976925687139473,"d":"43.98%"},4.32,null,5.503333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU370*Bilans!F370+AV370","v":2.953333333333333},2.953333333333333,282.2796,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":41.74882618510159},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB370*Bilans!F370+BC370","v":10.09},{"v":0.4281466798810704,"d":"42.81%"},4.32,null,5.77,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W370<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W370<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W370<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W370<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.9773333333333327},3.9773333333333327,380.15352,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":31.000217901441513},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F370<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F370<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F370<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F370<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F370*BT370+BU370","v":2.7882666666666664},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.292368018362663}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R371*Bilans!F371+S371","v":10.376558333333334},{"v":0.3779251630477992,"d":"37.79%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D10'!$C$39+'D10'!$C$40)","v":3.9215625},null,6.454995833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC371*Bilans!F371+AD371","v":4.203891666666666},4.045254245283019,347.96265704363213,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":27.43030926409342},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ371*Bilans!F371+AK371","v":9.978458333333332},{"v":0.3930028436256436,"d":"39.30%"},3.9215625,null,6.056895833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU371*Bilans!F371+AV371","v":3.1033416666666667},2.986234433962264,256.86842042334905,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":37.158025417572496},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB371*Bilans!F371+BC371","v":10.376558333333334},{"v":0.3779251630477992,"d":"37.79%"},3.9215625,null,6.454995833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W371<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W371<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W371<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W371<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM371*Bilans!F371+BN371","v":3.998796296296296},3.8478983228511527,330.9865939858491,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":28.837189990451925},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F371<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F371<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F371<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F371<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F371*BT371+BU371","v":2.9149016666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.1493343686265005}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.2545609995956655},{"$f":"SUM(AF7:AF372)/229","v":4.122285584268642},{"$f":"SUM(AG7:AG372)/Z373","v":3.911932221347498},{"$f":"SUM(AH7:AH372)","v":5984.188167145136},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4514521238072122},{"$f":"SUM(AX7:AX372)/229","v":3.333441861148496},{"$f":"SUM(AY7:AY372)/AR373","v":2.99431390750353},{"$f":"SUM(AZ7:AZ372)","v":7888.592270070887},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17433.521693489387},{"$f":"SUM(BK7:BK372)","v":31.16550651061852},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.992019702409833},{"$f":"SUM(BP7:BP372)/229","v":3.8719357789312765},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6747108066512855},{"$f":"SUM(BR7:BR372)","v":6648.959064882948},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1312.9188608400957},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":982.1333863564944},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.5970379749043717}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D08","index":26,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":8289.949847890863},null,null,"COP",{"$f":"K13","v":3.4024015244815935},{"$f":"L13","v":2.731742496972254},{"$f":"M13","v":3.298973681188531},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.994425796540769},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9944257471227473},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9935477085901375},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.4024015244815935},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.005574203459230986},{"$f":"1-L3","v":0.005574252877252661},{"$f":"1-M3","v":0.006452291409862476}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.994425796540769},null,null,"COP-Inst",{"$f":"K14","v":3.4080069738561187},{"$f":"L14","v":2.737347996320376},{"$f":"M14","v":3.3054678750295277}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.005574203459230986},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.4080069738561187},{"$nulls":10},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R7*Bilans!F7+S7","v":7.029416666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5646805685630624,"d":"56.47%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D08'!$C$39+'D08'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":3.0600416666666668},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC7*Bilans!F7+AD7","v":4.01375},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9380188679245287},{"$f":"AF7*Z7","v":343.25741462264153},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":28.553151666147613},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.869691666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5778097755479079,"d":"57.78%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":2.900316666666667},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.9394500000000003},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.8839886792452836},{"$f":"AX7*AR7","v":251.38287322641511},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":38.98865859259384},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB7*Bilans!F7+BC7","v":7.029416666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5646805685630624,"d":"56.47%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":3.0600416666666668},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W7<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W7<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W7<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W7<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM7*Bilans!F7+BN7","v":3.94037962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.8660328441649203},{"$f":"BP7*BJ7","v":336.9827528616353},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":29.08481498539574},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F7<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F7<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F7<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F7<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F7*BT7+BU7","v":2.6705766666666664},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY7","v":3.43745982453228}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R8*Bilans!F8+S8","v":6.891629629629629},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.6779963885335942,"d":"67.80%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D08'!$C$39+'D08'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":2.219129629629629},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC8*Bilans!F8+AD8","v":3.6310740740740743},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.151498252969951},{"$f":"AF8*Z8","v":327.8818782389937},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":42.586601427914445},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ8*Bilans!F8+AK8","v":6.742796296296296},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.6929617616605925,"d":"69.30%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":2.070296296296296},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU8*Bilans!F8+AV8","v":2.7362962962962962},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.3748986722571623},{"$f":"AX8*AR8","v":247.08445786163514},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":56.512558437889886},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB8*Bilans!F8+BC8","v":6.891629629629629},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.6779963885335942,"d":"67.80%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":2.219129629629629},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W8<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W8<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W8<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W8<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM8*Bilans!F8+BN8","v":3.6310740740740743},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.151498252969951},{"$f":"BP8*BJ8","v":327.8818782389937},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":42.586601427914445},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F8<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F8<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F8<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F8<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F8*BT8+BU8","v":2.5202518518518517},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY8","v":3.6424931076847114}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17353.341383505016},null,{"$f":"F9/F11","v":5088.259314678168},{"$nulls":9},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R9*Bilans!F9+S9","v":6.8634814814814815},{"v":0.7067295239431451,"d":"70.67%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D08'!$C$39+'D08'!$C$40)","v":4.850625},null,2.0128564814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC9*Bilans!F9+AD9","v":3.5369537037037038},3.069808874912648,332.5063482861635,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":45.51630270597088},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ9*Bilans!F9+AK9","v":6.710689814814815},{"v":0.7228206240871908,"d":"72.28%"},4.850625,null,1.8600648148148151,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU9*Bilans!F9+AV9","v":2.692314814814815},2.3367260656883295,253.1024838050314,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":59.79577668589099},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB9*Bilans!F9+BC9","v":6.8634814814814815},{"v":0.7067295239431451,"d":"70.67%"},4.850625,null,2.0128564814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W9<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W9<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W9<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W9<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM9*Bilans!F9+BN9","v":3.5369537037037038},3.069808874912648,332.5063482861635,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":45.51630270597088},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F9<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F9<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F9<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F9<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F9*BT9+BU9","v":2.4899925925925928},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY9","v":3.6867579555494734}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":107.62359427276493},{"$nulls":11},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R10*Bilans!F10+S10","v":6.683481481481481},{"v":0.8961927277865828,"d":"89.62%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D08'!$C$39+'D08'!$C$40)","v":5.9896875},null,0.6937939814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC10*Bilans!F10+AD10","v":2.935078703703704},2.1597748951781974,292.97886396816045,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":81.02313134145487},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ10*Bilans!F10+AK10","v":6.505377314814815},{"v":0.9207286849234054,"d":"92.07%"},5.9896875,null,0.5156898148148157,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.411064814814815},1.7741797693920336,240.67192116745284,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":98.63246555898067},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB10*Bilans!F10+BC10","v":6.683481481481481},{"v":0.8961927277865828,"d":"89.62%"},5.9896875,null,0.6937939814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W10<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W10<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W10<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W10<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM10*Bilans!F10+BN10","v":2.935078703703704},2.1597748951781974,292.97886396816045,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":81.02313134145487},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F10<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F10<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F10<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F10<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F10*BT10+BU10","v":2.2964925925925925},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY10","v":3.997400222239067}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4104671775366486},{"$nulls":11},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R11*Bilans!F11+S11","v":6.707925925925926},{"v":0.8698664929271067,"d":"86.99%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D08'!$C$39+'D08'!$C$40)","v":5.835},null,0.8729259259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC11*Bilans!F11+AD11","v":3.016814814814815},2.2199203354297694,292.8962890566038,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":76.67058915744799},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ11*Bilans!F11+AK11","v":6.5332592592592595},{"v":0.8931223710019388,"d":"89.31%"},5.835,null,0.6982592592592596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.4492592592592595},1.8022851153039836,237.7934981132076,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":94.43711128430014},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB11*Bilans!F11+BC11","v":6.707925925925926},{"v":0.8698664929271067,"d":"86.99%"},5.835,null,0.8729259259259257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W11<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W11<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W11<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W11<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM11*Bilans!F11+BN11","v":3.016814814814815},2.2199203354297694,292.8962890566038,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":76.67058915744799},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F11<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F11<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F11<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F11<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F11*BT11+BU11","v":2.3227703703703706},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY11","v":3.95217715754495}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R12*Bilans!F12+S12","v":6.674296296296296},{"v":0.9061348540004219,"d":"90.61%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D08'!$C$39+'D08'!$C$40)","v":6.047812500000001},null,0.626483796296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AD8,Bilans!P12-AD8)","v":133.32527777777779},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC12*Bilans!F12+AD12","v":2.9043657407407406},2.137174790356394,284.93942258393025,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":80.4752185499308},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ12*Bilans!F12+AK12","v":6.4949004629629625},{"v":0.9311632309821418,"d":"93.12%"},6.047812500000001,null,0.4470879629629616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.396712962962963},1.7636189727463314,241.6995711674529,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":100.2434639976107},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB12*Bilans!F12+BC12","v":6.674296296296296},{"v":0.9061348540004219,"d":"90.61%"},6.047812500000001,null,0.626483796296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W12<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W12<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W12<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W12<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM12*Bilans!F12+BN12","v":2.9043657407407406},2.137174790356394,292.8944620813679,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":82.72195414139169},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F12<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F12<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F12<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F12<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F12*BT12+BU12","v":2.2866185185185186},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY12","v":4.014661792360383}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17357.041865872525},null,{"$f":"F13/F15","v":6575.619487398146},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.4024015244815935},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.731742496972254},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.298973681188531},{"$nulls":4},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R13*Bilans!F13+S13","v":6.6862962962962955},{"v":0.8931514152772393,"d":"89.32%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D08'!$C$39+'D08'!$C$40)","v":5.971875},null,0.7144212962962957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC13*Bilans!F13+AD13","v":2.944490740740741},2.166700733752621,292.9921067216982,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":80.50961874087609},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ13*Bilans!F13+AK13","v":6.508587962962963},{"v":0.9175377261524126,"d":"91.75%"},5.971875,null,0.5367129629629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU13*Bilans!F13+AV13","v":2.415462962962963},1.777416142557652,240.35109787735848,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":98.14260477514587},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB13*Bilans!F13+BC13","v":6.6862962962962955},{"v":0.8931514152772393,"d":"89.32%"},5.971875,null,0.7144212962962957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W13<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W13<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W13<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W13<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM13*Bilans!F13+BN13","v":2.944490740740741},2.166700733752621,292.9921067216982,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":80.50961874087609},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F13<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F13<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F13<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F13<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F13*BT13+BU13","v":2.2995185185185187},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY13","v":3.9921400615265674}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":107.64533412748125},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.4080069738561187},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.737347996320376},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3054678750295277},{"$nulls":4},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R14*Bilans!F14+S14","v":6.788814814814814},{"v":0.7841022542526379,"d":"78.41%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D08'!$C$39+'D08'!$C$40)","v":5.323125},null,1.465689814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC14*Bilans!F14+AD14","v":3.287287037037037},2.8531170510132773,341.3897207389937,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":54.10046178974019},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ14*Bilans!F14+AK14","v":6.625523148148148},{"v":0.8034271228058162,"d":"80.34%"},5.323125,null,1.3023981481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.575648148148148},1.8952882599580714,226.78071674528303,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":81.4414109246974},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB14*Bilans!F14+BC14","v":6.788814814814814},{"v":0.7841022542526379,"d":"78.41%"},5.323125,null,1.465689814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W14<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W14<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W14<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W14<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM14*Bilans!F14+BN14","v":3.287287037037037},2.8531170510132773,341.3897207389937,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":54.10046178974019},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F14<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F14<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F14<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F14<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F14*BT14+BU14","v":2.409725925925926},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY14","v":3.80956186810856}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.6396055761949806},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.4104671775366486},{"$f":"F15","v":2.6396055761949806},{"$f":"F28","v":3.2915773105716997},{"$nulls":4},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R15*Bilans!F15+S15","v":6.705407407407407},{"v":0.8725700236404008,"d":"87.26%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D08'!$C$39+'D08'!$C$40)","v":5.8509375},null,0.8544699074074069,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC15*Bilans!F15+AD15","v":3.0083935185185187},2.2137235324947593,292.92543212853775,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":77.10810428420292},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ15*Bilans!F15+AK15","v":6.5303865740740745},{"v":0.8959557651959659,"d":"89.60%"},5.8509375,null,0.6794490740740748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.4453240740740743},1.7993894129979038,238.0997056014151,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":94.86330405579577},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB15*Bilans!F15+BC15","v":6.705407407407407},{"v":0.8725700236404008,"d":"87.26%"},5.8509375,null,0.8544699074074069,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W15<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W15<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W15<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W15<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM15*Bilans!F15+BN15","v":3.0083935185185187},2.2137235324947593,292.92543212853775,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":77.10810428420292},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F15<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F15<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F15<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F15<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F15*BT15+BU15","v":2.320062962962963},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY15","v":3.9567891675992186}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.348428433900956},{"$f":"F19","v":3.348428433900956},{"$f":"F19","v":3.348428433900956},{"$nulls":4},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R16*Bilans!F16+S16","v":6.904074074074074},{"v":0.6653680060082614,"d":"66.54%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D08'!$C$39+'D08'!$C$40)","v":4.59375},null,2.3103240740740736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC16*Bilans!F16+AD16","v":3.6726851851851854},3.1876135569531794,325.6147248427673,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":41.339233142788245},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ16*Bilans!F16+AK16","v":6.756990740740741},{"v":0.679851456995841,"d":"67.99%"},4.59375,null,2.163240740740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.7557407407407406},2.3917749825296992,244.3198144654088,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":55.094438633448554},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB16*Bilans!F16+BC16","v":6.904074074074074},{"v":0.6653680060082614,"d":"66.54%"},4.59375,null,2.3103240740740736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W16<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W16<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W16<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W16<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM16*Bilans!F16+BN16","v":3.6726851851851854},3.1876135569531794,325.6147248427673,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":41.339233142788245},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F16<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F16<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F16<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F16<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F16*BT16+BU16","v":2.5336296296296297},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY16","v":3.6232604373757455}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":774.4695355284407},{"$nulls":9},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R17*Bilans!F17+S17","v":6.884814814814814},{"v":0.6849312765614074,"d":"68.49%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D08'!$C$39+'D08'!$C$40)","v":4.715625},null,2.169189814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC17*Bilans!F17+AD17","v":3.6082870370370372},3.131720824598183,329.06556564465404,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":43.2818752346456},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ17*Bilans!F17+AK17","v":6.735023148148148},{"v":0.700164631400948,"d":"70.02%"},4.715625,null,2.0193981481481478,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.725648148148148},2.3656568832983926,248.5713970125786,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":57.297721811207715},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB17*Bilans!F17+BC17","v":6.884814814814814},{"v":0.6849312765614074,"d":"68.49%"},4.715625,null,2.169189814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W17<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W17<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W17<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W17<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM17*Bilans!F17+BN17","v":3.6082870370370372},3.131720824598183,329.06556564465404,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":43.2818752346456},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F17<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F17<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F17<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F17<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F17*BT17+BU17","v":2.512925925925926},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY17","v":3.6531120576574456}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8289.949847890863},{"$nulls":5},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R18*Bilans!F18+S18","v":6.878444444444444},{"v":0.6914263157044552,"d":"69.14%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D08'!$C$39+'D08'!$C$40)","v":4.7559375},null,2.122506944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC18*Bilans!F18+AD18","v":3.586986111111111},3.11323322851153,330.13503463443385,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":43.93979344278137},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ18*Bilans!F18+AK18","v":6.727756944444445},{"v":0.7069128001015692,"d":"70.69%"},4.7559375,null,1.9718194444444448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.7156944444444444},2.3570178197064986,249.94406214622634,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":58.03724683635782},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB18*Bilans!F18+BC18","v":6.878444444444444},{"v":0.6914263157044552,"d":"69.14%"},4.7559375,null,2.122506944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W18<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W18<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W18<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W18<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM18*Bilans!F18+BN18","v":3.586986111111111},3.11323322851153,330.13503463443385,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":43.93979344278137},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F18<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F18<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F18<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F18<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F18*BT18+BU18","v":2.5060777777777776},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY18","v":3.663094609992596}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.348428433900956},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":8966.475383087078},{"$nulls":5},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R19*Bilans!F19+S19","v":6.861555555555555},{"v":0.7087040920426207,"d":"70.87%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D08'!$C$39+'D08'!$C$40)","v":4.8628125},null,1.998743055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC19*Bilans!F19+AD19","v":3.530513888888889},3.064219601677149,332.7972303891509,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":45.72246549278537},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ19*Bilans!F19+AK19","v":6.7084930555555555},{"v":0.7248740454419823,"d":"72.49%"},4.8628125,null,1.845680555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.689305555555556},2.3341142557651993,253.50231403301885,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":60.02434313313827},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB19*Bilans!F19+BC19","v":6.861555555555555},{"v":0.7087040920426207,"d":"70.87%"},4.8628125,null,1.998743055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W19<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W19<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W19<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W19<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM19*Bilans!F19+BN19","v":3.530513888888889},3.064219601677149,332.7972303891509,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":45.72246549278537},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F19<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F19<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F19<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F19<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F19*BT19+BU19","v":2.487922222222222},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY19","v":3.689825959189507}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10388.531528130145},{"$nulls":5},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R20*Bilans!F20+S20","v":6.752518518518518},{"v":0.8223320654022094,"d":"82.23%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D08'!$C$39+'D08'!$C$40)","v":5.5528125},null,1.1997060185185182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC20*Bilans!F20+AD20","v":3.1659212962962964},2.329640199161426,291.5952396285378,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":69.30944746666079},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ20*Bilans!F20+AK20","v":6.584122685185185},{"v":0.843364069216736,"d":"84.34%"},5.5528125,null,1.031310185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.5189351851851853},1.8535560796645705,232.00498060141513,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":87.11151325360481},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB20*Bilans!F20+BC20","v":6.752518518518518},{"v":0.8223320654022094,"d":"82.23%"},5.5528125,null,1.1997060185185182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W20<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W20<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W20<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W20<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM20*Bilans!F20+BN20","v":3.1659212962962964},2.329640199161426,291.5952396285378,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":69.30944746666079},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F20<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F20<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F20<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F20<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F20*BT20+BU20","v":2.3707074074074077},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY20","v":3.8722619127592792}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R21*Bilans!F21+S21","v":6.553},{"v":0.949374332366855,"d":"94.94%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D08'!$C$39+'D08'!$C$40)","v":6.22125},null,0.33174999999999955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.8469375},2.094916273584906,295.82312699292464,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":86.95378535977427},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ21*Bilans!F21+AK21","v":6.528687499999998},{"v":0.9529097540661889,"d":"95.29%"},6.22125,null,0.30743749999999803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU21*Bilans!F21+AV21","v":2.25275},1.657683962264151,234.08155231132082,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":109.88879916000106},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB21*Bilans!F21+BC21","v":6.38275},{"v":0.9746974266577887,"d":"97.47%"},6.22125,null,0.1614999999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W21<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W21<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W21<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W21<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM21*Bilans!F21+BN21","v":1.8305000000000002},1.3469716981132078,190.20587349056612,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":135.23736263736265},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F21<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F21<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F21<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F21<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F21*BT21+BU21","v":2.25275},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY21","v":4.075019420708024}]
[null,16,null,null,"3 | 25 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R22*Bilans!F22+S22","v":6.939185185185185},{"v":0.6299821064486171,"d":"63.00%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D08'!$C$39+'D08'!$C$40)","v":4.3715625},null,2.567622685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC22*Bilans!F22+AD22","v":3.790087962962963},3.2895103074772885,318.48216419418236,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":37.9675280895475},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ22*Bilans!F22+AK22","v":6.797039351851852},{"v":0.6431568619370973,"d":"64.32%"},4.3715625,null,2.425476851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.810601851851852},2.439390286512928,236.17566906446538,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":51.19909499128774},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB22*Bilans!F22+BC22","v":6.939185185185185},{"v":0.6299821064486171,"d":"63.00%"},4.3715625,null,2.567622685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W22<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W22<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W22<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W22<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM22*Bilans!F22+BN22","v":3.790087962962963},3.2895103074772885,318.48216419418236,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":37.9675280895475},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F22<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F22<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F22<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F22<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F22*BT22+BU22","v":2.571374074074074},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY22","v":3.570075662097366}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R23*Bilans!F23+S23","v":6.829259259259259},{"v":0.7419820082433972,"d":"74.20%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D08'!$C$39+'D08'!$C$40)","v":5.0671875},null,1.7620717592592587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC23*Bilans!F23+AD23","v":3.4225231481481484},2.97049178895877,337.18794919418235,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":49.29524651247317},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ23*Bilans!F23+AK23","v":6.671655092592593},{"v":0.7595098112349961,"d":"75.95%"},5.0671875,null,1.6044675925925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.6388425925925927},2.290316212438854,259.97951906446536,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":63.934894319274854},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB23*Bilans!F23+BC23","v":6.829259259259259},{"v":0.7419820082433972,"d":"74.20%"},5.0671875,null,1.7620717592592587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W23<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W23<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W23<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W23<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM23*Bilans!F23+BN23","v":3.4225231481481484},2.97049178895877,337.18794919418235,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":49.29524651247317},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F23<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F23<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F23<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F23<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F23*BT23+BU23","v":2.4532037037037036},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY23","v":3.742045548904305}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R24*Bilans!F24+S24","v":6.640750000000001},{"v":0.9203120882430447,"d":"92.03%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D08'!$C$39+'D08'!$C$40)","v":6.1115625},null,0.5291875000000008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.8792343750000002},2.118681898584906,293.6016408011498,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":84.37556157882848},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ24*Bilans!F24+AK24","v":6.612171875},{"v":0.924289721370862,"d":"92.43%"},6.1115625,null,0.5006093749999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU24*Bilans!F24+AV24","v":2.2746875},1.6738266509433966,231.9547127211085,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":106.80017246663212},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB24*Bilans!F24+BC24","v":6.4631875},{"v":0.9455957296612546,"d":"94.56%"},6.1115625,null,0.3516250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W24<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W24<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W24<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W24<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM24*Bilans!F24+BN24","v":1.8884583333333338},1.3896202830188684,192.5701047700472,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":128.64303809069597},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F24<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F24<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F24<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F24<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F24*BT24+BU24","v":2.2746875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY24","v":4.035719192196731}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R25*Bilans!F25+S25","v":6.731481481481481},{"v":0.8446784731774416,"d":"84.47%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D08'!$C$39+'D08'!$C$40)","v":5.6859375},null,1.0455439814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC25*Bilans!F25+AD25","v":3.095578703703704},2.277878668763103,292.39420061910386,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":72.69378622783046},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ25*Bilans!F25+AK25","v":6.560127314814815},{"v":0.8667419437362714,"d":"86.67%"},5.6859375,null,0.8741898148148151,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.486064814814815},1.829368448637317,234.82230748820763,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":90.51627905977334},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB25*Bilans!F25+BC25","v":6.731481481481481},{"v":0.8446784731774416,"d":"84.47%"},5.6859375,null,1.0455439814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W25<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W25<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W25<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W25<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM25*Bilans!F25+BN25","v":3.095578703703704},2.277878668763103,292.39420061910386,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":72.69378622783046},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F25<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F25<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F25<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F25<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F25*BT25+BU25","v":2.3480925925925926},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY25","v":3.9095562197843803}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17339.426543511243},null,{"$f":"F26/F28","v":5267.816887612351},{"$nulls":9},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R26*Bilans!F26+S26","v":6.601},{"v":0.933381305862748,"d":"93.34%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D08'!$C$39+'D08'!$C$40)","v":6.16125},null,0.4397500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.8646041666666666},2.1079162735849057,294.62345755896223,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":85.53627212781109},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":6.574354166666666},{"v":0.9371642968732671,"d":"93.72%"},6.16125,null,0.41310416666666594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU26*Bilans!F26+AV26","v":2.2647500000000003},1.6665141509433965,232.9286828773585,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":108.19188057775095},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB26*Bilans!F26+BC26","v":6.42675},{"v":0.9586882950169214,"d":"95.87%"},6.16125,null,0.2655000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W26<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W26<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W26<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W26<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM26*Bilans!F26+BN26","v":1.8622037037037038},1.3703008385744238,191.52694820754718,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":131.57935463834087},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F26<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F26<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F26<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F26<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F26*BT26+BU26","v":2.2647500000000003},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY26","v":4.05342753063252}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":125.26065648876092},{"$nulls":11},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R27*Bilans!F27+S27","v":6.74274074074074},{"v":0.8327010804486582,"d":"83.27%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D08'!$C$39+'D08'!$C$40)","v":5.6146875000000005},null,1.1280532407407398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC27*Bilans!F27+AD27","v":3.133226851851852},2.3055820230607966,292.00772717570754,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":70.8635491454349},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ27*Bilans!F27+AK27","v":6.5729699074074075},{"v":0.854208611798531,"d":"85.42%"},5.6146875000000005,null,0.958282407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU27*Bilans!F27+AV27","v":2.5036574074074074},1.8423139412997904,233.33366645047172,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":88.68289021616525},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB27*Bilans!F27+BC27","v":6.74274074074074},{"v":0.8327010804486582,"d":"83.27%"},5.6146875000000005,null,1.1280532407407398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W27<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W27<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W27<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W27<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM27*Bilans!F27+BN27","v":3.133226851851852},2.3055820230607966,292.00772717570754,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":70.8635491454349},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F27<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F27<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F27<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F27<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F27*BT27+BU27","v":2.3601962962962966},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY27","v":3.8895069932977955}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2915773105716997},{"$nulls":11},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R28*Bilans!F28+S28","v":6.877259259259259},{"v":0.6926360226403715,"d":"69.26%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D08'!$C$39+'D08'!$C$40)","v":4.7634375},null,2.1138217592592587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC28*Bilans!F28+AD28","v":3.5830231481481483},3.109793675751223,330.33005872248424,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":44.063059896376835},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ28*Bilans!F28+AK28","v":6.726405092592593},{"v":0.7081698818951155,"d":"70.82%"},4.7634375,null,1.9629675925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU28*Bilans!F28+AV28","v":2.713842592592593},2.3554105520614956,250.1975973663522,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":58.17543140412257},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB28*Bilans!F28+BC28","v":6.877259259259259},{"v":0.6926360226403715,"d":"69.26%"},4.7634375,null,2.1138217592592587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W28<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W28<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W28<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W28<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM28*Bilans!F28+BN28","v":3.5830231481481483},3.109793675751223,330.33005872248424,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":44.063059896376835},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F28<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F28<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F28<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F28<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F28*BT28+BU28","v":2.5048037037037036},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY28","v":3.6649578513582055}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R29*Bilans!F29+S29","v":7.487291666666667},{"v":0.4050613539608782,"d":"40.51%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D08'!$C$39+'D08'!$C$40)","v":3.0328125000000004},null,4.454479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC29*Bilans!F29+AD29","v":4.6381250000000005},4.6381250000000005,300.0287109375001,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.99151057808921},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":7.040354166666666},{"v":0.43077555875799345,"d":"43.08%"},3.0328125000000004,null,4.007541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.513875},3.513875,227.30378906250004,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.74782113763296},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB29*Bilans!F29+BC29","v":7.487291666666667},{"v":0.4050613539608782,"d":"40.51%"},3.0328125000000004,null,4.454479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W29<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W29<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W29<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W29<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM29*Bilans!F29+BN29","v":4.43525462962963},4.43525462962963,286.9055338541667,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":18.814449669368436},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F29<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F29<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F29<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F29<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F29*BT29+BU29","v":3.188391666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY29","v":2.879194578248699}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R30*Bilans!F30+S30","v":7.2086250000000005},{"v":0.49979191593403727,"d":"49.98%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D08'!$C$39+'D08'!$C$40)","v":3.6028124999999998},null,3.6058125000000008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC30*Bilans!F30+AD30","v":4.258125},4.258125,333.6986109375,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.741453104359316},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":6.9364875},{"v":0.5194001286674271,"d":"51.94%"},3.6028124999999998,null,3.3336750000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.1642750000000004},3.104571698113208,243.29752255188686,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":32.562969977932724},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB30*Bilans!F30+BC30","v":7.2086250000000005},{"v":0.49979191593403727,"d":"49.98%"},3.6028124999999998,null,3.6058125000000008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W30<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W30<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W30<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W30<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM30*Bilans!F30+BN30","v":4.134069444444444},4.134069444444444,323.9766871875,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":24.453888924351517},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F30<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F30<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F30<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F30<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F30*BT30+BU30","v":2.873245},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY30","v":3.1949938136149196}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R31*Bilans!F31+S31","v":7.09175},{"v":0.541738639968978,"d":"54.17%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D08'!$C$39+'D08'!$C$40)","v":3.841875},null,3.2498750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC31*Bilans!F31+AD31","v":4.09875},4.021415094339623,338.221116509434,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.97942078964036},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":6.892925},{"v":0.5573649793084938,"d":"55.74%"},3.841875,null,3.05105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.0176500000000006},2.9607132075471707,249.01078432075477,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":36.64503867630057},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB31*Bilans!F31+BC31","v":7.09175},{"v":0.541738639968978,"d":"54.17%"},3.841875,null,3.2498750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W31<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W31<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W31<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W31<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM31*Bilans!F31+BN31","v":4.007750000000001},3.9321320754716993,330.7119682075472,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":27.59201570994658},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F31<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F31<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F31<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F31<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F31*BT31+BU31","v":2.74107},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY31","v":3.3490571200297694}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R37*Bilans!F37+S37","v":6.904814814814815},{"v":0.6646177519712493,"d":"66.46%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D08'!$C$39+'D08'!$C$40)","v":4.5890625},null,2.315752314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC37*Bilans!F37+AD37","v":3.6751620370370373},3.1897632774283715,325.47547042059745,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":41.26587572546151},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ37*Bilans!F37+AK37","v":6.7578356481481485},{"v":0.6790728184189477,"d":"67.91%"},4.5890625,null,2.1687731481481487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.756898148148148},2.3927795248078265,244.15324076257858,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":55.010657536687},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB37*Bilans!F37+BC37","v":6.904814814814815},{"v":0.6646177519712493,"d":"66.46%"},4.5890625,null,2.315752314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W37<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W37<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W37<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W37<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM37*Bilans!F37+BN37","v":3.6751620370370373},3.1897632774283715,325.47547042059745,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":41.26587572546151},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F37<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F37<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F37<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F37<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F37*BT37+BU37","v":2.534425925925926},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY37","v":3.622122038009923}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R44*Bilans!F44+S44","v":6.876814814814814},{"v":0.6930897702424681,"d":"69.31%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D08'!$C$39+'D08'!$C$40)","v":4.76625},null,2.110564814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC44*Bilans!F44+AD44","v":3.581537037037037},3.1085038434661074,330.40287352201256,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":44.109355144664136},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ44*Bilans!F44+AK44","v":6.725898148148148},{"v":0.7086414178472654,"d":"70.86%"},4.76625,null,1.9596481481481476,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.7131481481481483},2.354807826694619,250.29252389937105,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":58.22729924949476},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB44*Bilans!F44+BC44","v":6.876814814814814},{"v":0.6930897702424681,"d":"69.31%"},4.76625,null,2.110564814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W44<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W44<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W44<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W44<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM44*Bilans!F44+BN44","v":3.581537037037037},3.1085038434661074,330.40287352201256,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":44.109355144664136},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F44<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F44<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F44<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F44<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F44*BT44+BU44","v":2.504325925925926},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY44","v":3.665657055642977}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R61*Bilans!F61+S61","v":6.839333333333333},{"v":0.7315680134516034,"d":"73.16%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D08'!$C$39+'D08'!$C$40)","v":5.0034374999999995},null,1.8358958333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC61*Bilans!F61+AD61","v":3.4562083333333335},2.9997279874213834,335.91703935141504,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":48.15684142220442},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ61*Bilans!F61+AK61","v":6.683145833333334},{"v":0.7486650186570071,"d":"74.87%"},5.0034374999999995,null,1.679708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU61*Bilans!F61+AV61","v":2.6545833333333335},2.3039779874213835,258.00521497641506,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":62.69913418820334},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB61*Bilans!F61+BC61","v":6.839333333333333},{"v":0.7315680134516034,"d":"73.16%"},5.0034374999999995,null,1.8358958333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W61<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W61<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W61<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W61<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM61*Bilans!F61+BN61","v":3.4562083333333335},2.9997279874213834,335.91703935141504,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":48.15684142220442},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F61<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F61<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F61<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F61<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F61*BT61+BU61","v":2.4640333333333335},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY61","v":3.7255989502306517}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R71*Bilans!F71+S71","v":7.160958333333333},{"v":0.5167342592646468,"d":"51.67%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D08'!$C$39+'D08'!$C$40)","v":3.7003125},null,3.4606458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC71*Bilans!F71+AD71","v":4.193125},4.114009433962265,332.03141639150954,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":25.306863455518993},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":6.918720833333333},{"v":0.5348261028501776,"d":"53.48%"},3.7003125,null,3.2184083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.1044750000000003},3.0459000000000005,245.82697425000006,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":34.18125184674481},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB71*Bilans!F71+BC71","v":7.160958333333333},{"v":0.5167342592646468,"d":"51.67%"},3.7003125,null,3.4606458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W71<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W71<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W71<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W71<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM71*Bilans!F71+BN71","v":4.082550925925926},4.0055216631726065,323.2756396305032,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":25.99228858433803},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F71<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F71<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F71<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F71<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F71*BT71+BU71","v":2.8193383333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY71","v":3.2560831353455866}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R77*Bilans!F77+S77","v":7.0285},{"v":0.5650209859856299,"d":"56.50%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D08'!$C$39+'D08'!$C$40)","v":3.97125},null,3.0572500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC77*Bilans!F77+AD77","v":4.0125},3.9367924528301894,343.3276698113208,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":28.576792235801573},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.86935},{"v":0.5781114661503636,"d":"57.81%"},3.97125,null,2.8981,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.9383000000000004},2.882860377358491,251.414253509434,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":39.024054332829806},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB77*Bilans!F77+BC77","v":7.0285},{"v":0.5650209859856299,"d":"56.50%"},3.97125,null,3.0572500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W77<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W77<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W77<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W77<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM77*Bilans!F77+BN77","v":3.939388888888889},3.865060796645703,337.0719520754717,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":29.107148870111956},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F77<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F77<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F77<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F77<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F77*BT77+BU77","v":2.66954},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY77","v":3.438794698712138}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R94*Bilans!F94+S94","v":6.931333333333333},{"v":0.6378642877753198,"d":"63.79%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D08'!$C$39+'D08'!$C$40)","v":4.42125},null,2.510083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC94*Bilans!F94+AD94","v":3.7638333333333334},3.2667232704402513,320.171547735849,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":38.703278341345644},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ94*Bilans!F94+AK94","v":6.788083333333334},{"v":0.6513252390831972,"d":"65.13%"},4.42125,null,2.366833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU94*Bilans!F94+AV94","v":2.7983333333333333},2.42874213836478,238.04101698113206,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":52.056946681513324},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB94*Bilans!F94+BC94","v":6.931333333333333},{"v":0.6378642877753198,"d":"63.79%"},4.42125,null,2.510083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W94<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W94<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W94<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W94<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM94*Bilans!F94+BN94","v":3.7638333333333334},3.2667232704402513,320.171547735849,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":38.703278341345644},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F94<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F94<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F94<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F94<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F94*BT94+BU94","v":2.5629333333333335},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY94","v":3.5818333159920925}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R104*Bilans!F104+S104","v":8.249812499999999},{"v":0.2553467124252824,"d":"25.53%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D08'!$C$39+'D08'!$C$40)","v":2.1065625},null,6.143249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC104*Bilans!F104+AD104","v":5.21925},5.022297169811321,213.23418208726414,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.905403075154478},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ104*Bilans!F104+AK104","v":8.249812499999999},{"v":0.2553467124252824,"d":"25.53%"},2.1065625,null,6.143249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU104*Bilans!F104+AV104","v":5.21925},5.022297169811321,213.23418208726414,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.905403075154478},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB104*Bilans!F104+BC104","v":8.249812499999999},{"v":0.2553467124252824,"d":"25.53%"},2.1065625,null,6.143249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W104<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W104<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W104<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W104<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM104*Bilans!F104+BN104","v":4.994680555555555},4.806202044025157,204.05932328419811,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":11.395728789239664},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F104<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F104<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F104<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F104<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F104*BT104+BU104","v":3.5369924999999993},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY104","v":2.5954253507747054}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F116<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F116<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F116<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F116<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F116<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F116<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F116<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F116<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F116<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F116<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F116<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F116<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F116<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F116<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F116<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F116*BT116+BU116","v":3.5004874999999998},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY116","v":2.6224918672042112}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F119<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F119<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F119<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F119<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F119<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F119<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F119<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F119<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F119<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F119<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F119<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F119<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F119<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F119<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F119<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F119*BT119+BU119","v":3.7876849999999993},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY119","v":2.4236439936267145}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F136<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F136<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F136<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F136<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F136<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F136<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F136<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F136<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F136<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F136<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F136<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F136<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F136<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F136<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F136<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F136*BT136+BU136","v":3.94637},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY136","v":2.326188370578532}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F142<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F142<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F142<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F142<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F142<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F142<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F142<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F142<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F142<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F142<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F142<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F142<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F142<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F142<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F142<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F142*BT142+BU142","v":3.8033299999999994},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY142","v":2.41367433275577}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F152<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F152<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F152<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F152<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F152<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F152<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F152<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F152<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F152<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F152<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F152<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F152<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F152<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F152<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F152<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F152*BT152+BU152","v":4.0666875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY152","v":2.2573654848079676}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F169<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F169<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F169<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F169<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F169<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F169<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F169<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F169<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F169<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F169<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F169<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F169<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F169<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F169<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F169<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F169*BT169+BU169","v":4.2141975},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY169","v":2.1783506824253016}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F175<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F175<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F175<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F175<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F175<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F175<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F175<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F175<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F175<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F175<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F175<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F175<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F175<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F175<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F175<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F175*BT175+BU175","v":3.9299799999999996},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY175","v":2.335889750075064}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F185<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F185<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F185<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F185<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F185<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F185<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F185<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F185<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F185<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F185<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F185<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F185<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F185<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F185<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F185<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F185*BT185+BU185","v":4.3643149999999995},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY185","v":2.103422873921796}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F201<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F201<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F201<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F201<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F201<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F201<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F201<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F201<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F201<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F201<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F201<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F201<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F201<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F201<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F201<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F201*BT201+BU201","v":4.2670924999999995},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY201","v":2.1513477854065743}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F211<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F211<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F211<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F211<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F211<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F211<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F211<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.11680000000000001},{"$f":"IF(Bilans!F211<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F211<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F211<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F211<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F211<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F211<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F211<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F211<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.0379999999999994},{"$f":"Bilans!F211*BT211+BU211","v":4.5788866666666665},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY211","v":2.004854163967078}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F217<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F217<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F217<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F217<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F217<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F217<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F217<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F217<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F217<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F217<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F217<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F217<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F217<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F217<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F217<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.071902499999998},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY217","v":2.254474413373111}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F234<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F234<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F234<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F234<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F234<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F234<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F234<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.11680000000000001},{"$f":"IF(Bilans!F234<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F234<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F234<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F234<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F234<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F234<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F234<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F234<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.0379999999999994},{"$f":"Bilans!F234*BT234+BU234","v":4.893273333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY234","v":1.8760448016392575}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F244<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F244<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F244<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F244<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F244<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F244<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F244<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F244<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F244<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F244<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F244<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F244<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F244<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F244<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F244<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F244*BT244+BU244","v":3.8316399999999993},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY244","v":2.39584094539153}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R250*Bilans!F250+S250","v":8.573916666666666},{"v":0.20950168631605548,"d":"20.95%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D08'!$C$39+'D08'!$C$40)","v":1.7962499999999997},null,6.777666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC250*Bilans!F250+AD250","v":5.412333333333334},5.208094339622642,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ250*Bilans!F250+AK250","v":8.573916666666666},{"v":0.20950168631605548,"d":"20.95%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":6.777666666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU250*Bilans!F250+AV250","v":5.412333333333334},5.208094339622642,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB250*Bilans!F250+BC250","v":8.573916666666666},{"v":0.20950168631605548,"d":"20.95%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":6.777666666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W250<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W250<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W250<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W250<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM250*Bilans!F250+BN250","v":5.158648148148147},4.963982180293501,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F250<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F250<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F250<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F250<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F250*BT250+BU250","v":3.66029},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY250","v":2.507998000158458}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D08'!$C$39+'D08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W260<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W260<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W260<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W260<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2504675925925928},2.1655442872117403,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F260<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F260<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F260<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F260<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F260*BT260+BU260","v":4.2782675},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY260","v":2.145728381874205}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R277*Bilans!F277+S277","v":9.156520833333332},{"v":0.13525197206908562,"d":"13.53%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D08'!$C$39+'D08'!$C$40)","v":1.2384375000000003},null,7.918083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC277*Bilans!F277+AD277","v":5.759416666666667},5.542080188679245,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ277*Bilans!F277+AK277","v":9.156520833333332},{"v":0.13525197206908562,"d":"13.53%"},1.2384375000000003,null,7.918083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU277*Bilans!F277+AV277","v":5.759416666666667},5.542080188679245,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB277*Bilans!F277+BC277","v":9.156520833333332},{"v":0.13525197206908562,"d":"13.53%"},1.2384375000000003,null,7.918083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W277<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W277<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W277<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W277<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM277*Bilans!F277+BN277","v":5.453393518518517},5.247605083857441,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F277<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F277<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F277<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F277<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F277*BT277+BU277","v":3.8819274999999993},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY277","v":2.364804597715955}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R286*Bilans!F286+S286","v":8.646374999999999},{"v":0.19972242702866808,"d":"19.97%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D08'!$C$39+'D08'!$C$40)","v":1.7268749999999997},null,6.919499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC286*Bilans!F286+AD286","v":5.455500000000001},5.249632075471699,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ286*Bilans!F286+AK286","v":8.646374999999999},{"v":0.19972242702866808,"d":"19.97%"},1.7268749999999997,null,6.919499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU286*Bilans!F286+AV286","v":5.455500000000001},5.249632075471699,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB286*Bilans!F286+BC286","v":8.646374999999999},{"v":0.19972242702866808,"d":"19.97%"},1.7268749999999997,null,6.919499999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W286<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W286<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W286<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W286<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM286*Bilans!F286+BN286","v":5.195305555555555},4.999256289308176,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F286<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F286<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F286<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F286<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F286*BT286+BU286","v":3.687855},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY286","v":2.4892518821916805}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R292*Bilans!F292+S292","v":7.908666666666667},{"v":0.3136590660035403,"d":"31.37%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D08'!$C$39+'D08'!$C$40)","v":2.4806249999999994},null,5.428041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC292*Bilans!F292+AD292","v":4.9865},4.7983301886792455,246.80211325471694,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.827966686524201},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ292*Bilans!F292+AK292","v":8.212083333333336},{"v":0.302070120249632,"d":"30.21%"},2.4806249999999994,null,5.731458333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU292*Bilans!F292+AV292","v":3.7511666666666663},3.6096132075471696,185.66045533018863,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":18.381789456352138},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB292*Bilans!F292+BC292","v":7.908666666666667},{"v":0.3136590660035403,"d":"31.37%"},2.4806249999999994,null,5.428041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W292<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W292<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W292<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W292<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM292*Bilans!F292+BN292","v":4.797027777777778},4.616007861635221,237.42436436320753,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":14.374141463549217},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F292<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F292<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F292<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F292<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F292*BT292+BU292","v":3.4007333333333336},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY292","v":2.6994177726372746}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R309*Bilans!F309+S309","v":7.624},{"v":0.37037644281217214,"d":"37.04%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D08'!$C$39+'D08'!$C$40)","v":2.8237500000000004},null,4.800249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC309*Bilans!F309+AD309","v":4.773},4.59288679245283,274.05755490566037,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.759459459459464},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ309*Bilans!F309+AK309","v":7.3225},{"v":0.3856264936838512,"d":"38.56%"},2.8237500000000004,null,4.498749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU309*Bilans!F309+AV309","v":3.6189999999999998},3.482433962264151,207.7968345283019,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":22.103592152528325},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB309*Bilans!F309+BC309","v":7.624},{"v":0.37037644281217214,"d":"37.04%"},2.8237500000000004,null,4.800249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W309<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W309<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W309<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W309<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM309*Bilans!F309+BN309","v":4.615722222222222},4.441544025157232,265.02693198113207,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":17.330527304021285},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F309<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F309<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F309<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F309<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F309*BT309+BU309","v":3.2828000000000004},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY309","v":2.796393322773242}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R315*Bilans!F315+S315","v":8.090666666666666},{"v":0.27948871127224795,"d":"27.95%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D08'!$C$39+'D08'!$C$40)","v":2.2612500000000004},null,5.829416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC315*Bilans!F315+AD315","v":5.122999999999999},4.929679245283018,227.60329075471702,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.081779977265166},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ315*Bilans!F315+AK315","v":8.780833333333334},{"v":0.25752111606719186,"d":"25.75%"},2.2612500000000004,null,6.519583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU315*Bilans!F315+AV315","v":3.835666666666666},3.690924528301886,170.40998547169815,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":16.136688665211466},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB315*Bilans!F315+BC315","v":8.090666666666666},{"v":0.27948871127224795,"d":"27.95%"},2.2612500000000004,null,5.829416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W315<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W315<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W315<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W315<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM315*Bilans!F315+BN315","v":4.912944444444444},4.727550314465408,218.27099801886797,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":12.598342912979657},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F315<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F315<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F315<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F315<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F315*BT315+BU315","v":3.476133333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY315","v":2.6408653292930846}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R325*Bilans!F325+S325","v":7.303041666666667},{"v":0.4668859436422039,"d":"46.69%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D08'!$C$39+'D08'!$C$40)","v":3.4096875000000004},null,3.8933541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC325*Bilans!F325+AD325","v":4.386875},4.386875,323.45526093750004,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":21.68170394643112},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":6.971679166666666},{"v":0.4890769380642995,"d":"48.91%"},3.4096875000000004,null,3.561991666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.282725},3.282725,242.04352106250005,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":28.97438104014196},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB325*Bilans!F325+BC325","v":7.303041666666667},{"v":0.4668859436422039,"d":"46.69%"},3.4096875000000004,null,3.8933541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W325<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W325<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W325<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W325<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM325*Bilans!F325+BN325","v":4.236115740740741},4.236115740740741,312.33940385416673,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":22.453334805098578},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F325<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F325<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F325<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F325<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F325*BT325+BU325","v":2.9800216666666666},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY325","v":3.0805145152747775}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R342*Bilans!F342+S342","v":6.967481481481482},{"v":0.601723881311064,"d":"60.17%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D08'!$C$39+'D08'!$C$40)","v":4.1925},null,2.7749814814814817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC342*Bilans!F342+AD342","v":3.8847037037037038},3.3716296296296293,311.94317333333333,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":35.39854999231057},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ342*Bilans!F342+AK342","v":6.829314814814815},{"v":0.6138976037398687,"d":"61.39%"},4.1925,null,2.636814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU342*Bilans!F342+AV342","v":2.854814814814815},2.477763801537386,229.242706918239,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":48.16875600731032},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB342*Bilans!F342+BC342","v":6.967481481481482},{"v":0.601723881311064,"d":"60.17%"},4.1925,null,2.7749814814814817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W342<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W342<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W342<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W342<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM342*Bilans!F342+BN342","v":3.8847037037037038},3.3716296296296293,311.94317333333333,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":35.39854999231057},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F342<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F342<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F342<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F342<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F342*BT342+BU342","v":2.6017925925925924},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY342","v":3.52833658844899}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R352*Bilans!F352+S352","v":6.905703703703703},{"v":0.663717659583597,"d":"66.37%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D08'!$C$39+'D08'!$C$40)","v":4.5834375},null,2.3222662037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC352*Bilans!F352+AD352","v":3.6781342592592594},3.1923429419986022,325.3077266470126,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":41.1779772375275},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ352*Bilans!F352+AK352","v":6.758849537037038},{"v":0.6781387090929826,"d":"67.81%"},4.5834375,null,2.175412037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.758287037037037},2.393984975541579,243.95305397012578,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":54.9102130309994},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB352*Bilans!F352+BC352","v":6.905703703703703},{"v":0.663717659583597,"d":"66.37%"},4.5834375,null,2.3222662037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W352<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W352<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W352<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W352<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM352*Bilans!F352+BN352","v":3.6781342592592594},3.1923429419986022,325.3077266470126,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":41.1779772375275},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F352<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F352<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F352<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F352<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F352*BT352+BU352","v":2.5353814814814815},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY352","v":3.620756902679559}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R358*Bilans!F358+S358","v":6.975037037037037},{"v":0.5942172748319403,"d":"59.42%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D08'!$C$39+'D08'!$C$40)","v":4.1446875},null,2.830349537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC358*Bilans!F358+AD358","v":3.9099675925925927},3.83619461914745,350.5226928380504,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":30.725898110507064},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ358*Bilans!F358+AK358","v":6.837932870370371},{"v":0.6061316451291086,"d":"60.61%"},4.1446875,null,2.693245370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU358*Bilans!F358+AV358","v":2.8666203703703705},2.4880101327742836,227.33570585691822,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":47.375419998216465},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB358*Bilans!F358+BC358","v":6.975037037037037},{"v":0.5942172748319403,"d":"59.42%"},4.1446875,null,2.830349537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W358<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W358<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W358<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W358<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM358*Bilans!F358+BN358","v":3.9099675925925927},3.83619461914745,350.5226928380504,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":30.725898110507064},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F358<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F358<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F358<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F358<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F358*BT358+BU358","v":2.6099148148148146},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY358","v":3.5173561787882965}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R369*Bilans!F369+S369","v":6.997791666666667},{"v":0.5764765074696184,"d":"57.65%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D08'!$C$39+'D08'!$C$40)","v":4.0340625},null,2.963729166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC369*Bilans!F369+AD369","v":3.970625},3.895707547169812,345.6174343160378,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":29.377352795166424},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.857904166666667},{"v":0.5882354728151276,"d":"58.82%"},4.0340625,null,2.8238416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.8997750000000004},2.845062264150944,252.4068114198114,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":40.226035275946465},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB369*Bilans!F369+BC369","v":6.997791666666667},{"v":0.5764765074696184,"d":"57.65%"},4.0340625,null,2.963729166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W369<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W369<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W369<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W369<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM369*Bilans!F369+BN369","v":3.906199074074074},3.832497204751922,340.0095707625787,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":29.861880879677795},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F369<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F369<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F369<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F369<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F369*BT369+BU369","v":2.6348116666666668},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY369","v":3.4841199908658873}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R370*Bilans!F370+S370","v":6.947333333333333},{"v":0.6218213223299108,"d":"62.18%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D08'!$C$39+'D08'!$C$40)","v":4.32},null,2.6273333333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC370*Bilans!F370+AD370","v":3.8173333333333335},3.3131572327044023,316.6715683018868,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":37.21471434645933},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ370*Bilans!F370+AK370","v":6.806333333333334},{"v":0.6347029727214849,"d":"63.47%"},4.32,null,2.4863333333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU370*Bilans!F370+AV370","v":2.8233333333333333},2.450440251572327,234.21307924528304,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":50.316754273394594},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB370*Bilans!F370+BC370","v":6.947333333333333},{"v":0.6218213223299108,"d":"62.18%"},4.32,null,2.6273333333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W370<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W370<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W370<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W370<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM370*Bilans!F370+BN370","v":3.8173333333333335},3.3131572327044023,316.6715683018868,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":37.21471434645933},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F370<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F370<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F370<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F370<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F370*BT370+BU370","v":2.5801333333333334},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY370","v":3.5579556612061394}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R371*Bilans!F371+S371","v":7.052791666666667},{"v":0.5560298227061388,"d":"55.60%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D08'!$C$39+'D08'!$C$40)","v":3.9215625},null,3.131229166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC371*Bilans!F371+AD371","v":4.045625},3.9692924528301896,341.4286135613209,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":27.955253063019168},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.878404166666667},{"v":0.5701267917643202,"d":"57.01%"},3.9215625,null,2.956841666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU371*Bilans!F371+AV371","v":2.9687750000000004},2.912760377358491,250.54836575943403,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":38.09533247655242},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB371*Bilans!F371+BC371","v":7.052791666666667},{"v":0.5560298227061388,"d":"55.60%"},3.9215625,null,3.131229166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W371<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W371<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W371<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W371<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM371*Bilans!F371+BN371","v":3.965643518518519},3.890820055904962,334.67861415880515,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":28.519071405421588},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F371<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F371<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F371<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F371<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F371*BT371+BU371","v":2.6970116666666666},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY371","v":3.403767255981466}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17353.341383505016},{"$f":"SUM(AA7:AA372)","v":107.62359427276493},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9953419416141043},{"$f":"SUM(AF7:AF372)/229","v":3.693980901452246},{"$f":"SUM(AG7:AG372)/Z373","v":3.4104671775366486},{"$f":"SUM(AH7:AH372)","v":7237.364508709132},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17357.041865872525},{"$f":"SUM(AS7:AS372)","v":107.64533412748125},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2587388334142005},{"$f":"SUM(AX7:AX372)/229","v":3.012298674283413},{"$f":"SUM(AY7:AY372)/AR373","v":2.6396055761949806},{"$f":"SUM(AZ7:AZ372)","v":9335.946188948414},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17339.426543511243},{"$f":"SUM(BK7:BK372)","v":125.26065648876092},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9421054253598578},{"$f":"SUM(BP7:BP372)/229","v":3.652670990100671},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2915773105716997},{"$f":"SUM(BR7:BR372)","v":7913.890043905346},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1222.1763783738488},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":1052.5853391817316},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.348428433900956}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D06","index":27,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":9426.799310772474},null,null,"COP",{"$f":"K13","v":3.0883107142732826},{"$f":"L13","v":2.6048862342406918},{"$f":"M13","v":2.9326893274427808},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.98000263329324},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9781874957414209},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9791032960308663},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.0883107142732826},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.01999736670676},{"$f":"1-L3","v":0.021812504258579057},{"$f":"1-M3","v":0.02089670396913368}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.98000263329324},null,null,"COP-Inst",{"$f":"K14","v":3.108716135674611},{"$f":"L14","v":2.6271851333306317},{"$f":"M14","v":2.954032023411475}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.01999736670676},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.108716135674611},{"$nulls":10},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R7*Bilans!F7+S7","v":5.5944666666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.7095180356781106,"d":"70.95%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D06'!$C$39+'D06'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":1.6250916666666662},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC7*Bilans!F7+AD7","v":3.73665},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.243130188679245},{"$f":"AF7*Z7","v":282.68744289622634},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":34.67108733177067},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":5.403483333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.7345955849467474,"d":"73.46%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":1.4341083333333327},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU7*Bilans!F7+AV7","v":2.92515},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.538809433962264},{"$f":"AX7*AR7","v":221.2953243113207},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":44.28959830376592},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB7*Bilans!F7+BC7","v":5.5944666666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.7095180356781106,"d":"70.95%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":1.6250916666666662},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W7<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W7<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W7<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM7*Bilans!F7+BN7","v":3.5207314814814814},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.0557292103424176},{"$f":"BP7*BJ7","v":266.3526366194968},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":36.79738689522162},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F7<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F7<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F7<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F7<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.638856666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.4787793198316947}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R8*Bilans!F8+S8","v":5.536925925925925},{"v":0.8438798102971967,"d":"84.39%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D06'!$C$39+'D06'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":0.864425925925925},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC8*Bilans!F8+AD8","v":3.4087037037037033},2.508291404612159,{"$f":"AF8*Z8","v":260.962637735849},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":53.507180127961355},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ8*Bilans!F8+AK8","v":5.423851851851852},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.86147264483352,"d":"86.15%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":0.7513518518518518},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU8*Bilans!F8+AV8","v":2.6863333333333332},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":1.9767358490566038},{"$f":"AX8*AR8","v":205.65959773584905},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":67.89556635200015},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB8*Bilans!F8+BC8","v":5.536925925925925},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.8438798102971967,"d":"84.39%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":0.864425925925925},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W8<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W8<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W8<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM8*Bilans!F8+BN8","v":3.4087037037037033},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.508291404612159},{"$f":"BP8*BJ8","v":260.962637735849},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":53.507180127961355},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F8<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F8<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F8<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F8<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.453977777777778},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.740865171286528}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17067.683494771165},null,{"$f":"F9/F11","v":5574.3089214188585},{"$nulls":9},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R9*Bilans!F9+S9","v":5.536046296296296},{"v":0.8761893850571926,"d":"87.62%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D06'!$C$39+'D06'!$C$40)","v":4.850625},null,0.6854212962962958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.333935185185185},2.4532730607966458,265.72627158018867,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":56.95507452180109},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ9*Bilans!F9+AK9","v":5.422092592592593},{"v":0.8946038668957249,"d":"89.46%"},4.850625,null,0.5714675925925929,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU9*Bilans!F9+AV9","v":2.6309166666666663},1.9359575471698112,209.6932417216981,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":72.1742840922658},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB9*Bilans!F9+BC9","v":5.536046296296296},{"v":0.8761893850571926,"d":"87.62%"},4.850625,null,0.6854212962962958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W9<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W9<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W9<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.333935185185185},2.4532730607966458,265.72627158018867,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":56.95507452180109},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F9<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F9<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F9<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F9<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.4133388888888887},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.803858646734239}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":397.0037052288375},{"$nulls":11},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R10*Bilans!F10+S10","v":5.530421296296296},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D06'!$C$39+'D06'!$C$40)","v":5.9896875},null,-0.4592662037037032,0.07667615442436741,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":125.2511879619485},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":10.4013120380515},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC10*Bilans!F10+AD10","v":2.855810185185185},2.1014452306079665,263.2085115706186,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":90.30479389987438},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ10*Bilans!F10+AK10","v":5.4108425925925925},{"v":1,"d":"100.00%"},5.9896875,null,-0.5788449074074071,0.09664025166712073,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":122.54300826072591},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":13.109491739274095},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU10*Bilans!F10+AV10","v":2.2765416666666667},1.6751910377358492,205.28294917555817,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":111.27688807943385},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB10*Bilans!F10+BC10","v":5.530421296296296},{"v":1,"d":"100.00%"},5.9896875,null,-0.4592662037037032,0.07667615442436741,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":125.2511879619485},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":10.4013120380515},null,{"$f":"IF(Bilans!W10<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W10<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W10<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W10<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM10*Bilans!F10+BN10","v":2.855810185185185},2.1014452306079665,263.2085115706186,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":90.30479389987438},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F10<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F10<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F10<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F10<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.1534638888888886},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.262899437211625}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.0618474389156813},{"$nulls":11},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R11*Bilans!F11+S11","v":5.531185185185185},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D06'!$C$39+'D06'!$C$40)","v":5.835},null,-0.30381481481481476,0.05206766320733758,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":125.07019251642387},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":6.86980748357612},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC11*Bilans!F11+AD11","v":2.92074074074074},2.149224318658281,268.8038992955711,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":83.93125078092366},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ11*Bilans!F11+AK11","v":5.412370370370371},{"v":1,"d":"100.00%"},5.835,null,-0.422629629629629,0.07243009933669735,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":122.38357269351616},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":9.556427306483847},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU11*Bilans!F11+AV11","v":2.3246666666666664},1.7106037735849056,209.34980127433136,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":104.61965402406373},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB11*Bilans!F11+BC11","v":5.531185185185185},{"v":1,"d":"100.00%"},5.835,null,-0.30381481481481476,0.05206766320733758,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":125.07019251642387},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":6.86980748357612},null,{"$f":"IF(Bilans!W11<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W11<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W11<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W11<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM11*Bilans!F11+BN11","v":2.92074074074074},2.149224318658281,268.8038992955711,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":83.93125078092366},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F11<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F11<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F11<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F11<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.1887555555555553},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":4.194164111519484}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R12*Bilans!F12+S12","v":5.530134259259259},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D06'!$C$39+'D06'!$C$40)","v":6.047812500000001},null,-0.5176782407407421,0.08559760090788893,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":125.31656278957611},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":11.730937210423908},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC12*Bilans!F12+AD12","v":2.8314120370370364},2.0834918763102723,261.096040539208,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":92.72302002450472},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ12*Bilans!F12+AK12","v":5.410268518518519},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.6375439814814818,0.10541728624713179,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":122.60032446304622},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":14.447175536953795},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU12*Bilans!F12+AV12","v":2.258458333333333},1.661884433962264,203.7475708238595,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":113.8025703306439},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB12*Bilans!F12+BC12","v":5.530134259259259},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.5176782407407421,0.08559760090788893,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":125.31656278957611},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":11.730937210423908},null,{"$f":"IF(Bilans!W12<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W12<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W12<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W12<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM12*Bilans!F12+BN12","v":2.8314120370370364},2.0834918763102723,261.096040539208,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":92.72302002450472},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F12<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F12<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F12<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F12<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.1402027777777772},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.289313188132486}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17031.26797094407},null,{"$f":"F13/F15","v":6799.566152299044},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.0883107142732826},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.6048862342406918},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.9326893274427808},{"$nulls":4},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R13*Bilans!F13+S13","v":5.530509259259259},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D06'!$C$39+'D06'!$C$40)","v":5.971875},null,-0.441365740740741,0.07390739771692156,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":125.23087214372927},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":9.994127856270717},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC13*Bilans!F13+AD13","v":2.8632870370370367},2.1069470649895177,263.85481850930796,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":89.56631378058853},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ13*Bilans!F13+AK13","v":5.411018518518519},{"v":1,"d":"100.00%"},5.971875,null,-0.5608564814814807,0.09391631296393188,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":122.5251665794523},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":12.699833420547687},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU13*Bilans!F13+AV13","v":2.282083333333333},1.6792688679245282,205.7526977741411,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":110.50557146704821},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB13*Bilans!F13+BC13","v":5.530509259259259},{"v":1,"d":"100.00%"},5.971875,null,-0.441365740740741,0.07390739771692156,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":125.23087214372927},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":9.994127856270717},null,{"$f":"IF(Bilans!W13<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W13<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W13<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W13<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM13*Bilans!F13+BN13","v":2.8632870370370367},2.1069470649895177,263.85481850930796,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":89.56631378058853},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F13<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F13<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F13<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F13<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.1575277777777773},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.254869899962665}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":433.41922905593094},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.108716135674611},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.6271851333306317},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.954032023411475},{"$nulls":4},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R14*Bilans!F14+S14","v":5.533712962962963},{"v":0.9619445453039533,"d":"96.19%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D06'!$C$39+'D06'!$C$40)","v":5.323125},null,0.210587962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.1356018518518516},2.3073296645702306,276.08353101415094,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":66.89765765602054},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ14*Bilans!F14+AK14","v":5.417425925925926},{"v":0.9825930382407936,"d":"98.26%"},5.323125,null,0.09430092592592576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU14*Bilans!F14+AV14","v":2.4839166666666666},1.8277877358490566,218.70394153301888,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":84.44905662325061},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB14*Bilans!F14+BC14","v":5.533712962962963},{"v":0.9619445453039533,"d":"96.19%"},5.323125,null,0.210587962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W14<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W14<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W14<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.1356018518518516},2.3073296645702306,276.08353101415094,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":66.89765765602054},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F14<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F14<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F14<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F14<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.3055388888888886},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.981715530473715}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.5047580374205967},{"$nulls":4},{"$f":"F11","v":3.0618474389156813},{"$f":"F15","v":2.5047580374205967},{"$f":"F28","v":2.882527985013035},{"$nulls":4},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R15*Bilans!F15+S15","v":5.531106481481482},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D06'!$C$39+'D06'!$C$40)","v":5.8509375},null,-0.31983101851851803,0.05466320884790139,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":125.08932754722356},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":7.233172452776431},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC15*Bilans!F15+AD15","v":2.9140509259259257},2.1443016247379454,268.2292482968885,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":84.58384020434006},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ15*Bilans!F15+AK15","v":5.412212962962963},{"v":1,"d":"100.00%"},5.8509375,null,-0.43872453703703673,0.07498363074926655,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":122.40047852018017},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":9.922021479819822},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU15*Bilans!F15+AV15","v":2.3197083333333333},1.7069551886792453,208.93213190684406,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":105.30131891215783},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB15*Bilans!F15+BC15","v":5.531106481481482},{"v":1,"d":"100.00%"},5.8509375,null,-0.31983101851851803,0.05466320884790139,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":125.08932754722356},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":7.233172452776431},null,{"$f":"IF(Bilans!W15<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W15<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W15<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W15<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM15*Bilans!F15+BN15","v":2.9140509259259257},2.1443016247379454,268.2292482968885,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":84.58384020434006},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F15<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F15<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F15<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F15<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.185119444444444},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":4.201143339481824}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.262480499455382},{"$f":"F19","v":3.262480499455382},{"$f":"F19","v":3.262480499455382},{"$nulls":4},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R16*Bilans!F16+S16","v":5.537314814814814},{"v":0.8295988495560425,"d":"82.96%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D06'!$C$39+'D06'!$C$40)","v":4.59375},null,0.9435648148148141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.4417592592592587},2.532615303983228,258.7066533018868,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":52.03060243407289},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ16*Bilans!F16+AK16","v":5.42462962962963},{"v":0.846832007646878,"d":"84.68%"},4.59375,null,0.8308796296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU16*Bilans!F16+AV16","v":2.710833333333333},1.9947641509433962,203.76515801886794,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":66.05968928090049},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB16*Bilans!F16+BC16","v":5.537314814814814},{"v":0.8295988495560425,"d":"82.96%"},4.59375,null,0.9435648148148141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W16<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W16<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W16<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.4417592592592587},2.532615303983228,258.7066533018868,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":52.03060243407289},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F16<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F16<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F16<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F16<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.4719444444444445},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.7136756938981907}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":794.8724335322155},{"$nulls":9},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R17*Bilans!F17+S17","v":5.536712962962962},{"v":0.851701186524295,"d":"85.17%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D06'!$C$39+'D06'!$C$40)","v":4.715625},null,0.8210879629629622,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.3906018518518515},2.494971174004193,262.15909610849053,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":54.32798238805311},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ17*Bilans!F17+AK17","v":5.423425925925926},{"v":0.8694919160705444,"d":"86.95%"},4.715625,null,0.7078009259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU17*Bilans!F17+AV17","v":2.6729166666666666},1.96686320754717,206.66815153301886,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":68.91518916002157},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB17*Bilans!F17+BC17","v":5.536712962962962},{"v":0.851701186524295,"d":"85.17%"},4.715625,null,0.8210879629629622,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W17<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W17<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W17<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.3906018518518515},2.494971174004193,262.15909610849053,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":54.32798238805311},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F17<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F17<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F17<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F17<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.444138888888889},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.7559240359590405}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":9426.799310772474},{"$nulls":5},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R18*Bilans!F18+S18","v":5.536513888888889},{"v":0.8590130171161656,"d":"85.90%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D06'!$C$39+'D06'!$C$40)","v":4.7559375},null,0.780576388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.373680555555555},2.4825196540880503,263.25259041863205,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":55.10321933392763},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ18*Bilans!F18+AK18","v":5.423027777777778},{"v":0.8769893304785662,"d":"87.70%"},4.7559375,null,0.6670902777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU18*Bilans!F18+AV18","v":2.6603749999999997},1.957634433962264,207.59244946344336,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":69.87761485331377},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB18*Bilans!F18+BC18","v":5.536513888888889},{"v":0.8590130171161656,"d":"85.90%"},4.7559375,null,0.780576388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W18<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W18<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W18<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.373680555555555},2.4825196540880503,263.25259041863205,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":55.10321933392763},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F18<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F18<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F18<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F18<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.4349416666666666},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.770110851389322}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.262480499455382},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":10081.220435371322},{"$nulls":5},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R19*Bilans!F19+S19","v":5.535986111111111},{"v":0.8784004154634701,"d":"87.84%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D06'!$C$39+'D06'!$C$40)","v":4.8628125},null,0.6731736111111104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.328819444444444},2.449508647798742,266.03501046580186,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":57.19664436616893},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ19*Bilans!F19+AK19","v":5.421972222222222},{"v":0.8968715258387939,"d":"89.69%"},4.8628125,null,0.5591597222222218,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU19*Bilans!F19+AV19","v":2.627125},1.9331674528301888,209.9564841332547,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":72.47363636030904},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB19*Bilans!F19+BC19","v":5.535986111111111},{"v":0.8784004154634701,"d":"87.84%"},4.8628125,null,0.6731736111111104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W19<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W19<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W19<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.328819444444444},2.449508647798742,266.03501046580186,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":57.19664436616893},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F19<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F19<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F19<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F19<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.4105583333333334},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.808246360628762}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":11526.704770593693},{"$nulls":5},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R20*Bilans!F20+S20","v":5.532578703703703},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D06'!$C$39+'D06'!$C$40)","v":5.5528125},null,-0.020233796296296624,3.6438825003179244E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":124.71140433714146},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0.4560956628585438},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.039189814814814},2.2363849580712785,278.90270875952837,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":72.5248656670496},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ20*Bilans!F20+AK20","v":5.415157407407407},{"v":1,"d":"100.00%"},5.5528125,null,-0.1376550925925928,0.024790156806589955,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":122.06457804791116},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":3.1029219520888485},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU20*Bilans!F20+AV20","v":2.412458333333333},1.775205188679245,216.68967230459455,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":92.70423700540788},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB20*Bilans!F20+BC20","v":5.532578703703703},{"v":1,"d":"100.00%"},5.5528125,null,-0.020233796296296624,3.6438825003179244E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":124.71140433714146},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0.4560956628585438},null,{"$f":"IF(Bilans!W20<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W20<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W20<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W20<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.039189814814814},2.2363849580712785,278.90270875952837,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":72.5248656670496},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F20<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F20<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F20<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F20<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.253136111111111},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":4.074321100589426}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R21*Bilans!F21+S21","v":5.434125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D06'!$C$39+'D06'!$C$40)","v":6.22125},null,-0.7871250000000005,0.12652200120554558,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":123.34382820976494},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":17.866171790235096},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC21*Bilans!F21+AD21","v":2.7720624999999997},2.039819575471698,251.59915529589674,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":101.05109306874206},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ21*Bilans!F21+AK21","v":5.4714375},{"v":1,"d":"100.00%"},6.22125,null,-0.7498125,0.12052441229656419,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":124.1907477396022},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":17.019252260397835},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.1079999999999997},1.5511698113207546,192.64093873902218,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":125.23563898420741},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB21*Bilans!F21+BC21","v":5.3263125},{"v":1,"d":"100.00%"},6.22125,null,-0.8949375000000002,0.14385171790235082,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":120.89669891500907},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":20.313301084990965},null,{"$f":"IF(Bilans!W21<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W21<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W21<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W21<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.8250000000000002},1.3429245283018871,162.35514236369383,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":142.33632987584724},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F21<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F21<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F21<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F21<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.1079999999999997},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.354838709677421}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R22*Bilans!F22+S22","v":5.538412037037037},{"v":0.7893169505565926,"d":"78.93%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D06'!$C$39+'D06'!$C$40)","v":4.3715625},null,1.166849537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.5350231481481478},3.068133298392732,297.0489956171383,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":40.70702373505972},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ22*Bilans!F22+AK22","v":5.426824074074074},{"v":0.8055471193334891,"d":"80.55%"},4.3715625,null,1.0552615740740743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU22*Bilans!F22+AV22","v":2.779958333333333},2.045629716981132,198.05275512382076,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":61.054341342046484},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB22*Bilans!F22+BC22","v":5.538412037037037},{"v":0.7893169505565926,"d":"78.93%"},4.3715625,null,1.166849537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W22<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W22<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W22<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.5350231481481478},3.068133298392732,297.0489956171383,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":40.70702373505972},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F22<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F22<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F22<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F22<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.522636111111111},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.639050420140308}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R23*Bilans!F23+S23","v":5.534976851851852},{"v":0.9154848584966815,"d":"91.55%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D06'!$C$39+'D06'!$C$40)","v":5.0671875},null,0.46778935185185144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.2430324074074073},2.3863823375262054,270.8842250884434,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":61.361133418291566},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ23*Bilans!F23+AK23","v":5.419953703703704},{"v":0.9349134286031554,"d":"93.49%"},5.0671875,null,0.3527662037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU23*Bilans!F23+AV23","v":2.5635416666666666},1.8863797169811323,214.12767762382074,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":77.62547682305502},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB23*Bilans!F23+BC23","v":5.534976851851852},{"v":0.9154848584966815,"d":"91.55%"},5.0671875,null,0.46778935185185144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W23<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W23<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W23<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.2430324074074073},2.3863823375262054,270.8842250884434,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":61.361133418291566},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F23<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F23<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F23<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F23<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.363930555555555},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.8833628079411064}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R24*Bilans!F24+S24","v":5.50603125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D06'!$C$39+'D06'!$C$40)","v":6.1115625},null,-0.6055312499999994,0.09907961343764372,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":124.84729486884491},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":13.730205131155072},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC24*Bilans!F24+AD24","v":2.808015625},2.066275648584906,257.9689251791935,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":95.65558772248099},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ24*Bilans!F24+AK24","v":5.537859375},{"v":1,"d":"100.00%"},6.1115625,null,-0.5737031249999998,0.09387175947231166,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":125.56898625172572},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":13.008513748274268},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.1275},1.5655188679245284,196.58061720323232,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":120.2508262380065},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB24*Bilans!F24+BC24","v":5.389078125},{"v":1,"d":"100.00%"},6.1115625,null,-0.7224843749999996,0.11821598404663286,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":122.19542447077772},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":16.382075529222263},null,{"$f":"IF(Bilans!W24<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W24<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W24<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W24<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.8710416666666672},1.3768042452830194,168.23917916552733,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":135.6241699365922},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F24<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F24<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F24<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F24<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.1275},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.314923619271446}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R25*Bilans!F25+S25","v":5.5319212962962965},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D06'!$C$39+'D06'!$C$40)","v":5.6859375},null,-0.15401620370370317,0.027087213621975827,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":124.88551754144913},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":3.4769824585508724},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC25*Bilans!F25+AD25","v":2.983310185185185},2.1952659853249474,274.15692871844533,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":77.87154790248054},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ25*Bilans!F25+AK25","v":5.413842592592593},{"v":1,"d":"100.00%"},5.6859375,null,-0.27209490740740705,0.04785400954678223,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":122.21983969955117},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":6.142660300448834},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU25*Bilans!F25+AV25","v":2.3710416666666667},1.7447287735849057,213.2404710267417,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":98.28970672768362},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB25*Bilans!F25+BC25","v":5.5319212962962965},{"v":1,"d":"100.00%"},5.6859375,null,-0.15401620370370317,0.027087213621975827,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":124.88551754144913},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":3.4769824585508724},null,{"$f":"IF(Bilans!W25<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W25<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W25<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W25<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM25*Bilans!F25+BN25","v":2.983310185185185},2.1952659853249474,274.15692871844533,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":77.87154790248054},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F25<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F25<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F25<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F25<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.2227638888888888},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":4.129993314129681}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17049.640874544537},null,{"$f":"F26/F28","v":5914.822323734504},{"$nulls":9},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R26*Bilans!F26+S26","v":5.473458333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D06'!$C$39+'D06'!$C$40)","v":6.16125},null,-0.6877916666666666,0.11163183877730437,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":124.16721789409615},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":15.60278210590383},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC26*Bilans!F26+AD26","v":2.7917291666666664},2.0542912735849055,255.07563218515725,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":98.09886453025587},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ26*Bilans!F26+AK26","v":5.507770833333334},{"v":1,"d":"100.00%"},6.16125,null,-0.6534791666666662,0.10606275782782165,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":124.94560833840535},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":14.82439166159463},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.1186666666666665},1.5590188679245283,194.79256086388222,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":122.5088944211786},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB26*Bilans!F26+BC26","v":5.360645833333333},{"v":1,"d":"100.00%"},6.16125,null,-0.800604166666667,0.12994184080611354,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":121.6080289105295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":18.161971089470487},null,{"$f":"IF(Bilans!W26<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W26<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W26<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W26<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.8501851851851854},1.361457023060797,165.56410502082082,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":138.65428925502866},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F26<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F26<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F26<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F26<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.1186666666666665},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.33291378225299}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":415.04632545546394},{"$nulls":11},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R27*Bilans!F27+S27","v":5.532273148148148},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D06'!$C$39+'D06'!$C$40)","v":5.6146875000000005},null,-0.08241435185185253,0.01467835063872255,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":124.79345019572919},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":1.859049804270808},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC27*Bilans!F27+AD27","v":3.0132175925925924},2.217273322851153,276.7011879855443,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":75.00246217782401},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ27*Bilans!F27+AK27","v":5.4145462962962965},{"v":1,"d":"100.00%"},5.6146875000000005,null,-0.20014120370370403,0.03564600945354555,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":122.13784378768483},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":4.514656212315177},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU27*Bilans!F27+AV27","v":2.393208333333333},1.7610400943396225,215.08963994630255,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":95.29252167633494},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB27*Bilans!F27+BC27","v":5.532273148148148},{"v":1,"d":"100.00%"},5.6146875000000005,null,-0.08241435185185253,0.01467835063872255,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":124.79345019572919},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":1.859049804270808},null,{"$f":"IF(Bilans!W27<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W27<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W27<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W27<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM27*Bilans!F27+BN27","v":3.0132175925925924},2.217273322851153,276.7011879855443,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":75.00246217782401},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F27<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F27<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F27<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F27<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.2390194444444442},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.10000905654385}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.882527985013035},{"$nulls":11},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R28*Bilans!F28+S28","v":5.536476851851852},{"v":0.8603734157051006,"d":"86.04%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D06'!$C$39+'D06'!$C$40)","v":4.7634375},null,0.7730393518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC28*Bilans!F28+AD28","v":3.3705324074074072},2.480203092243187,263.4533729658019,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":55.248308264976686},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ28*Bilans!F28+AK28","v":5.422953703703704},{"v":0.8783843197382867,"d":"87.84%"},4.7634375,null,0.6595162037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU28*Bilans!F28+AV28","v":2.6580416666666666},1.9559174528301888,207.76244163325472,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":70.05767283364825},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB28*Bilans!F28+BC28","v":5.536476851851852},{"v":0.8603734157051006,"d":"86.04%"},4.7634375,null,0.7730393518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W28<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W28<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W28<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM28*Bilans!F28+BN28","v":3.3705324074074072},2.480203092243187,263.4533729658019,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":55.248308264976686},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F28<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F28<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F28<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F28<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.4332305555555553},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.7727620915495295}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R29*Bilans!F29+S29","v":6.227166666666666},{"v":0.4870292803040442,"d":"48.70%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D06'!$C$39+'D06'!$C$40)","v":3.0328125000000004},null,3.194354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC29*Bilans!F29+AD29","v":4.5108749999999995},4.5108749999999995,291.79722656250004,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":18.499043977055454},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":5.095458333333332},{"v":0.5951991561112431,"d":"59.52%"},3.0328125000000004,null,2.062645833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU29*Bilans!F29+AV29","v":3.449625},3.384537735849057,218.93728478773593,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":24.655324157308073},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB29*Bilans!F29+BC29","v":6.227166666666666},{"v":0.4870292803040442,"d":"48.70%"},3.0328125000000004,null,3.194354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W29<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W29<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W29<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM29*Bilans!F29+BN29","v":3.9138564814814814},3.9138564814814814,253.1775911458334,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":21.320882713720135},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F29<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F29<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F29<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F29<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.1366916666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.9266504252091514}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R30*Bilans!F30+S30","v":5.842099999999999},{"v":0.6166981907190907,"d":"61.67%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D06'!$C$39+'D06'!$C$40)","v":3.6028124999999998},null,2.2392874999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC30*Bilans!F30+AD30","v":4.039675},3.5061330188679243,274.7668793561321,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":28.83349674868916},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":5.282925},{"v":0.6819730546998112,"d":"68.20%"},3.6028124999999998,null,1.6801125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU30*Bilans!F30+AV30","v":3.130425},2.7169726415094337,212.92235348349055,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":37.208352213600676},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB30*Bilans!F30+BC30","v":5.842099999999999},{"v":0.6166981907190907,"d":"61.67%"},3.6028124999999998,null,2.2392874999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W30<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W30<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W30<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM30*Bilans!F30+BN30","v":3.6745972222222223},3.1892730607966455,249.93535659198113,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":31.698155997576396},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F30<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F30<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F30<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F30<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F30*BT30+BU30","v":2.833705},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.2395750439795252}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R31*Bilans!F31+S31","v":5.6806},{"v":0.6763150019364151,"d":"67.63%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D06'!$C$39+'D06'!$C$40)","v":3.841875},null,1.8387250000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC31*Bilans!F31+AD31","v":3.84205},3.334609433962264,280.45732644339614,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":32.53617916839006},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":5.361549999999999},{"v":0.7165605095541402,"d":"71.66%"},3.841875,null,1.5196749999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU31*Bilans!F31+AV31","v":2.99655},2.6007792452830185,218.73853842452826,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":41.71651638514727},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB31*Bilans!F31+BC31","v":5.6806},{"v":0.6763150019364151,"d":"67.63%"},3.841875,null,1.8387250000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W31<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W31<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W31<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM31*Bilans!F31+BN31","v":3.57425},3.102179245283019,260.9087854245283,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":34.9739461912046},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F31<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F31<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F31<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F31<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.70663},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.391671562053181}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R37*Bilans!F37+S37","v":5.537337962962963},{"v":0.8287488556223951,"d":"82.87%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D06'!$C$39+'D06'!$C$40)","v":4.5890625},null,0.9482754629629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.4437268518518516},2.5340631551362685,258.56946919221696,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":51.94360477291329},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ37*Bilans!F37+AK37","v":5.424675925925926},{"v":0.8459606735340053,"d":"84.60%"},4.5890625,null,0.835613425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU37*Bilans!F37+AV37","v":2.7122916666666663},1.9958372641509432,203.65024484080186,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":65.95145674664839},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB37*Bilans!F37+BC37","v":5.537337962962963},{"v":0.8287488556223951,"d":"82.87%"},4.5890625,null,0.9482754629629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W37<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W37<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W37<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.4437268518518516},2.5340631551362685,258.56946919221696,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":51.94360477291329},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F37<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F37<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F37<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F37<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.4730138888888886},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.7120697304795662}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R44*Bilans!F44+S44","v":5.536462962962963},{"v":0.8608835698684479,"d":"86.09%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D06'!$C$39+'D06'!$C$40)","v":4.76625},null,0.7702129629629626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.3693518518518517},2.4793343815513627,263.5284514150943,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":55.30278651409872},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ44*Bilans!F44+AK44","v":5.4229259259259255},{"v":0.8789074505357912,"d":"87.89%"},4.76625,null,0.6566759259259252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU44*Bilans!F44+AV44","v":2.6571666666666665},1.9552735849056604,207.82602933962264,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":70.12527610381214},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB44*Bilans!F44+BC44","v":5.536462962962963},{"v":0.8608835698684479,"d":"86.09%"},4.76625,null,0.7702129629629626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W44<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W44<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W44<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.3693518518518517},2.4793343815513627,263.5284514150943,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":55.30278651409872},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F44<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F44<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F44<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F44<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.4325888888888887},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.7737572682053417}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R61*Bilans!F61+S61","v":5.535291666666667},{"v":0.9039157828178279,"d":"90.39%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D06'!$C$39+'D06'!$C$40)","v":5.0034374999999995},null,0.5318541666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.2697916666666664},2.406073113207547,269.4380823997641,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":60.03866807165437},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ61*Bilans!F61+AK61","v":5.420583333333333},{"v":0.9230441065690962,"d":"92.30%"},5.0034374999999995,null,0.41714583333333355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU61*Bilans!F61+AV61","v":2.5833749999999998},1.9009740566037736,212.87582729363206,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":75.99126589769642},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB61*Bilans!F61+BC61","v":5.535291666666667},{"v":0.9039157828178279,"d":"90.39%"},5.0034374999999995,null,0.5318541666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W61<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W61<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W61<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.2697916666666664},2.406073113207547,269.4380823997641,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":60.03866807165437},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F61<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F61<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F61<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F61<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.378475},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.859615930375556}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R71*Bilans!F71+S71","v":5.776233333333333},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.6406099418883124,"d":"64.06%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D06'!$C$39+'D06'!$C$40)","v":3.7003125},null,2.075920833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC71*Bilans!F71+AD71","v":3.959075},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.436178301886792},277.3253602995283,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":30.29897340974191},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":5.314991666666666},{"v":0.6962028789634352,"d":"69.62%"},3.7003125,null,1.614679166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU71*Bilans!F71+AV71","v":3.075825},2.669583962264151,215.455447634434,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":38.99958812746952},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB71*Bilans!F71+BC71","v":5.776233333333333},{"v":0.6406099418883124,"d":"64.06%"},3.7003125,null,2.075920833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W71<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W71<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W71<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM71*Bilans!F71+BN71","v":3.6336712962962965},3.1537524458420685,254.5314755227988,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":33.012316847272835},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F71<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F71<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F71<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F71<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F71*BT71+BU71","v":2.7818783333333332},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.2999286453337584}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R77*Bilans!F77+S77","v":5.5931999999999995},{"v":0.7100139455052564,"d":"71.00%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D06'!$C$39+'D06'!$C$40)","v":3.97125},null,1.6219499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC77*Bilans!F77+AD77","v":3.7351},3.241784905660377,282.71606162264146,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":34.703382017593384},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":5.4041},{"v":0.7348587183804889,"d":"73.49%"},3.97125,null,1.4328499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU77*Bilans!F77+AV77","v":2.9241},2.537898113207547,221.33009445283017,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":44.328375286041194},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB77*Bilans!F77+BC77","v":5.5931999999999995},{"v":0.7100139455052564,"d":"71.00%"},3.97125,null,1.6219499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W77<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W77<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W77<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM77*Bilans!F77+BN77","v":3.5199444444444445},3.0550461215932914,266.4305722641509,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":36.824615905087434},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F77<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F77<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F77<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F77<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.63786},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.4800937123274176}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R94*Bilans!F94+S94","v":5.538166666666666},{"v":0.7983237533479792,"d":"79.83%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D06'!$C$39+'D06'!$C$40)","v":4.42125},null,1.1169166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC94*Bilans!F94+AD94","v":3.514166666666666},3.05003144654088,298.93358207547163,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":41.452982441669846},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ94*Bilans!F94+AK94","v":5.426333333333333},{"v":0.8147767061858836,"d":"81.48%"},4.42125,null,1.0050833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU94*Bilans!F94+AV94","v":2.7645},2.034254716981132,199.37730481132073,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":62.15195125005217},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB94*Bilans!F94+BC94","v":5.538166666666666},{"v":0.7983237533479792,"d":"79.83%"},4.42125,null,1.1169166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W94<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W94<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W94<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM94*Bilans!F94+BN94","v":3.514166666666666},3.05003144654088,298.93358207547163,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":41.452982441669846},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F94<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F94<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F94<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F94<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.5113},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.655477242862263}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R104*Bilans!F104+S104","v":6.9396875},{"v":0.30355293375962533,"d":"30.36%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D06'!$C$39+'D06'!$C$40)","v":2.1065625},null,4.833125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC104*Bilans!F104+AD104","v":5.0784125},4.88677429245283,207.48021952181605,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":11.20783807932105},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":6.9396875},{"v":0.30355293375962533,"d":"30.36%"},2.1065625,null,4.833125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU104*Bilans!F104+AV104","v":5.0784125},4.88677429245283,207.48021952181605,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.20783807932105},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB104*Bilans!F104+BC104","v":6.9396875},{"v":0.30355293375962533,"d":"30.36%"},2.1065625,null,4.833125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W104<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W104<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W104<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM104*Bilans!F104+BN104","v":4.774652777777778},4.594477201257861,195.07001577240567,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":11.9208720820304},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F104<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F104<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F104<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F104<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F104*BT104+BU104","v":3.4752549999999998},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.6415327796089785}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F116<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F116<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F116<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F116<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F116<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F116<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F116<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F116<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F116<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F116<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F116<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F116<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F116<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F116<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F116<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F116*BT116+BU116","v":3.442425},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.6667247652454305}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F119<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F119<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F119<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F119<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F119<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F119<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F119<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F119<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F119<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F119<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F119<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F119<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F119<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F119<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F119<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F119*BT119+BU119","v":3.70071},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.480605073080571}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F136<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F136<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F136<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F136<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F136<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F136<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F136<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F136<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F136<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F136<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F136<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F136<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F136<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F136<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F136<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F136*BT136+BU136","v":3.84342},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.388497744196575}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F142<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F142<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F142<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F142<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F142<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F142<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F142<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F142<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F142<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F142<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F142<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F142<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F142<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F142<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F142<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F142*BT142+BU142","v":3.7147799999999997},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.47120960056854}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F152<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F152<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F152<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F152<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F152<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F152<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F152<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F152<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F152<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F152<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F152<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F152<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F152<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F152<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F152<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F152*BT152+BU152","v":3.951625},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.323094929301237}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F169<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F169<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F169<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F169<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F169<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F169<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F169<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F169<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F169<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F169<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F169<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F169<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F169<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F169<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F169<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F169*BT169+BU169","v":4.0842849999999995},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.2476394277088896}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F175<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F175<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F175<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F175<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F175<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F175<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F175<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F175<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F175<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F175<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F175<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F175<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F175<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F175<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F175<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F175*BT175+BU175","v":3.8286800000000003},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.3976931997450817}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F185<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F185<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F185<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F185<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F185<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F185<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F185<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F185<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F185<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F185<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F185<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F185<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F185<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F185<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F185<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F185*BT185+BU185","v":4.21929},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":2.175721507647021}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F201<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F201<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F201<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F201<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F201<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F201<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F201<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F201<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F201<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F201<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F201<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F201<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F201<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F201<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F201<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F201*BT201+BU201","v":4.131855},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":2.2217623803352247}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F211<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F211<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F211<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F211<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F211<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F211<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F211<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11400000000000006},{"$f":"IF(Bilans!F211<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F211<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F211<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F211<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F211<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F211<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F211<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F211<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":1.9479999999999986},{"$f":"Bilans!F211*BT211+BU211","v":4.427975},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":2.073182436666874}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F217<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F217<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F217<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F217<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F217<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F217<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F217<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F217<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F217<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F217<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F217<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F217<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F217<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F217<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F217<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F217*BT217+BU217","v":3.956314999999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.3203410244128695}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F234<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F234<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F234<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F234<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F234<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F234<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F234<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11400000000000006},{"$f":"IF(Bilans!F234<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F234<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F234<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F234<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F234<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F234<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F234<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F234<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":1.9479999999999986},{"$f":"Bilans!F234*BT234+BU234","v":4.734825000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.9388256165750581}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F244<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F244<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F244<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F244<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F244<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F244<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F244<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F244<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F244<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F244<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F244<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F244<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F244<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F244<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F244<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F244*BT244+BU244","v":3.74024},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.4543879537142006}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R250*Bilans!F250+S250","v":7.1120833333333335},{"v":0.2525631261350987,"d":"25.26%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D06'!$C$39+'D06'!$C$40)","v":1.7962499999999997},null,5.315833333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC250*Bilans!F250+AD250","v":5.24805},5.050010377358491,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":7.1120833333333335},{"v":0.2525631261350987,"d":"25.26%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":5.315833333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU250*Bilans!F250+AV250","v":5.24805},5.050010377358491,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB250*Bilans!F250+BC250","v":7.1120833333333335},{"v":0.2525631261350987,"d":"25.26%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":5.315833333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W250<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W250<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W250<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM250*Bilans!F250+BN250","v":4.904907407407407},4.719816561844864,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F250<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F250<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F250<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F250<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F250*BT250+BU250","v":3.58614},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.5598554434573106}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D06'!$C$39+'D06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W260<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W260<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W260<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.7877546296296303},1.720292190775682,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F260<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F260<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F260<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F260<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F260*BT260+BU260","v":4.141905},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.2163714522665297}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R277*Bilans!F277+S277","v":7.421979166666667},{"v":0.16686081598854757,"d":"16.69%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D06'!$C$39+'D06'!$C$40)","v":1.2384375000000003},null,6.183541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC277*Bilans!F277+AD277","v":5.5529875},5.343440801886793,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":7.421979166666667},{"v":0.16686081598854757,"d":"16.69%"},1.2384375000000003,null,6.183541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU277*Bilans!F277+AV277","v":5.5529875},5.343440801886793,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB277*Bilans!F277+BC277","v":7.421979166666667},{"v":0.16686081598854757,"d":"16.69%"},1.2384375000000003,null,6.183541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W277<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W277<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W277<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM277*Bilans!F277+BN277","v":5.139050925925925},4.945124475890985,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F277<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F277<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F277<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F277<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F277*BT277+BU277","v":3.785465},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.4250653486427693}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R286*Bilans!F286+S286","v":7.150625},{"v":0.2414998688925793,"d":"24.15%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D06'!$C$39+'D06'!$C$40)","v":1.7268749999999997},null,5.42375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC286*Bilans!F286+AD286","v":5.2859750000000005},5.086504245283019,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":7.150625},{"v":0.2414998688925793,"d":"24.15%"},1.7268749999999997,null,5.42375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU286*Bilans!F286+AV286","v":5.2859750000000005},5.086504245283019,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB286*Bilans!F286+BC286","v":7.150625},{"v":0.2414998688925793,"d":"24.15%"},1.7268749999999997,null,5.42375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W286<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W286<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W286<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM286*Bilans!F286+BN286","v":4.934027777777778},4.747838050314465,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F286<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F286<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F286<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F286<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F286*BT286+BU286","v":3.6109299999999998},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.5422813513416216}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R292*Bilans!F292+S292","v":6.668666666666668},{"v":0.37198215535339385,"d":"37.20%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D06'!$C$39+'D06'!$C$40)","v":2.4806249999999994},null,4.188041666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC292*Bilans!F292+AD292","v":4.863333333333333},4.679811320754717,240.7060952830188,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":14.178167761964277},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ292*Bilans!F292+AK292","v":6.106750000000001},{"v":0.4062103410160886,"d":"40.62%"},2.4806249999999994,null,3.6261250000000014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU292*Bilans!F292+AV292","v":4.863333333333333},4.863333333333333,250.14554999999993,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":13.643142563399588},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB292*Bilans!F292+BC292","v":6.668666666666668},{"v":0.37198215535339385,"d":"37.20%"},2.4806249999999994,null,4.188041666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W292<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W292<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W292<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM292*Bilans!F292+BN292","v":4.514305555555555},4.343954402515722,223.43129469339613,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":15.274366130909184},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F292<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F292<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F292<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F292<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.345416666666667},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.7440528085689375}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R309*Bilans!F309+S309","v":6.384},{"v":0.4423167293233083,"d":"44.23%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D06'!$C$39+'D06'!$C$40)","v":2.8237500000000004},null,3.56025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC309*Bilans!F309+AD309","v":4.66},4.66,278.0622,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.518090128755365},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ309*Bilans!F309+AK309","v":5.298499999999999},{"v":0.5329338492026047,"d":"53.29%"},2.8237500000000004,null,2.4747499999999985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU309*Bilans!F309+AV309","v":4.66},4.572075471698114,272.8157433962265,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":16.835745708154505},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB309*Bilans!F309+BC309","v":6.384},{"v":0.4423167293233083,"d":"44.23%"},2.8237500000000004,null,3.56025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W309<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W309<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W309<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM309*Bilans!F309+BN309","v":4.370277777777777},4.370277777777777,260.77447499999994,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":17.613136718998287},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F309<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F309<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F309<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F309<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.2285},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.8434257395075115}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R315*Bilans!F315+S315","v":6.850666666666667},{"v":0.3300773647333593,"d":"33.01%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D06'!$C$39+'D06'!$C$40)","v":2.2612500000000004},null,4.589416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC315*Bilans!F315+AD315","v":4.993333333333333},4.804905660377359,221.84249433962273,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.39551912353727},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ315*Bilans!F315+AK315","v":6.623499999999999},{"v":0.34139805238922033,"d":"34.14%"},2.2612500000000004,null,4.362249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU315*Bilans!F315+AV315","v":4.993333333333333},4.804905660377359,221.84249433962273,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":12.39551912353727},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB315*Bilans!F315+BC315","v":6.850666666666667},{"v":0.3300773647333593,"d":"33.01%"},2.2612500000000004,null,4.589416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W315<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W315<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W315<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM315*Bilans!F315+BN315","v":4.606388888888888},4.4325628930817595,204.6514287735849,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":13.436763659452815},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F315<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F315<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F315<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F315<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.4201666666666664},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.6840797232103704}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R325*Bilans!F325+S325","v":5.972566666666666},{"v":0.5708914927697194,"d":"57.09%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D06'!$C$39+'D06'!$C$40)","v":3.4096875000000004},null,2.562879166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC325*Bilans!F325+AD325","v":4.199325},4.120092452830189,303.78471677830197,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":23.085628802980704},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":5.219408333333333},{"v":0.6532708847905815,"d":"65.33%"},3.4096875000000004,null,1.8097208333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU325*Bilans!F325+AV325","v":3.238575},2.8108386792452826,207.25016291745285,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":33.83862820101032},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB325*Bilans!F325+BC325","v":5.972566666666666},{"v":0.5708914927697194,"d":"57.09%"},3.4096875000000004,null,2.562879166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W325<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W325<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W325<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM325*Bilans!F325+BN325","v":3.755662037037037},3.6848004891684143,271.6895520676102,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":25.812774743054153},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F325<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F325<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F325<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F325<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F325*BT325+BU325","v":2.9363616666666665},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":3.1263178865909462}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R342*Bilans!F342+S342","v":5.539296296296296},{"v":0.7568650918354384,"d":"75.69%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D06'!$C$39+'D06'!$C$40)","v":4.1925},null,1.3467962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC342*Bilans!F342+AD342","v":3.610185185185185},3.133368273934311,289.8992327044025,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":38.09025609688104},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ342*Bilans!F342+AK342","v":5.428592592592593},{"v":0.7722996206642468,"d":"77.23%"},4.1925,null,1.236092592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU342*Bilans!F342+AV342","v":2.8356666666666666},2.46114465408805,227.7051033962264,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":48.494020780840344},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB342*Bilans!F342+BC342","v":5.539296296296296},{"v":0.7568650918354384,"d":"75.69%"},4.1925,null,1.3467962962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W342<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W342<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W342<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM342*Bilans!F342+BN342","v":3.610185185185185},3.133368273934311,289.8992327044025,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":38.09025609688104},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F342<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F342<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F342<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F342<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.5634888888888887},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.581057066324541}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R352*Bilans!F352+S352","v":5.53736574074074},{"v":0.8277288722826656,"d":"82.77%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D06'!$C$39+'D06'!$C$40)","v":4.5834375},null,0.9539282407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.4460879629629626},2.535800576519916,258.4044182488207,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":51.839338715036206},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ352*Bilans!F352+AK352","v":5.424731481481482},{"v":0.8449150922302008,"d":"84.49%"},4.5834375,null,0.8412939814814822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU352*Bilans!F352+AV352","v":2.7140416666666662},1.9971249999999998,203.5120303125,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":65.82173123865557},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB352*Bilans!F352+BC352","v":5.53736574074074},{"v":0.8277288722826656,"d":"82.77%"},4.5834375,null,0.9539282407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W352<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W352<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W352<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.4460879629629626},2.535800576519916,258.4044182488207,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":51.839338715036206},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F352<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F352<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F352<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F352<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.474297222222222},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.710144406885457}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R358*Bilans!F358+S358","v":5.539532407407407},{"v":0.7482016883695392,"d":"74.82%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D06'!$C$39+'D06'!$C$40)","v":4.1446875},null,1.394844907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.630254629629629},3.1507870370370363,287.8952885416666,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":37.40986731710185},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ358*Bilans!F358+AK358","v":5.429064814814815},{"v":0.7634256803657952,"d":"76.34%"},4.1446875,null,1.2843773148148152,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU358*Bilans!F358+AV358","v":2.8505416666666665},2.4740550314465404,226.06059336084903,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":47.64264476812506},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB358*Bilans!F358+BC358","v":5.539532407407407},{"v":0.7482016883695392,"d":"74.82%"},4.1446875,null,1.394844907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W358<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W358<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W358<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.630254629629629},3.1507870370370363,287.8952885416666,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":37.40986731710185},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F358<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F358<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F358<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F358<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.5743972222222222},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.565883275804585}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R369*Bilans!F369+S369","v":5.550766666666666},{"v":0.7267577151504597,"d":"72.68%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D06'!$C$39+'D06'!$C$40)","v":4.0340625},null,1.516704166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC369*Bilans!F369+AD369","v":3.683175},3.1967179245283015,283.6048224693396,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":35.80096139289088},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":5.424758333333333},{"v":0.743639117564377,"d":"74.36%"},4.0340625,null,1.390695833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU369*Bilans!F369+AV369","v":2.888925},2.507368867924528,222.4474975400943,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":45.643693061696275},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB369*Bilans!F369+BC369","v":5.550766666666666},{"v":0.7267577151504597,"d":"72.68%"},4.0340625,null,1.516704166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W369<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W369<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W369<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM369*Bilans!F369+BN369","v":3.4935787037037036},3.032162648497554,269.0058897680817,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":37.743877313675156},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F369<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F369<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F369<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F369<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.604471666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.524707186294341}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R370*Bilans!F370+S370","v":5.538666666666666},{"v":0.7799711121810304,"d":"78.00%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D06'!$C$39+'D06'!$C$40)","v":4.32},null,1.2186666666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC370*Bilans!F370+AD370","v":3.556666666666666},3.08691823899371,295.0476452830188,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":39.94216576341634},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ370*Bilans!F370+AK370","v":5.427333333333333},{"v":0.7959710109323179,"d":"79.60%"},4.32,null,1.107333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU370*Bilans!F370+AV370","v":2.796},2.426716981132075,231.94560905660376,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":50.80864433662999},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB370*Bilans!F370+BC370","v":5.538666666666666},{"v":0.7799711121810304,"d":"78.00%"},4.32,null,1.2186666666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W370<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W370<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W370<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM370*Bilans!F370+BN370","v":3.556666666666666},3.08691823899371,295.0476452830188,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":39.94216576341634},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F370<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F370<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F370<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F370<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.5343999999999998},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.6221590909090917}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R371*Bilans!F371+S371","v":5.626766666666667},{"v":0.6969477734400454,"d":"69.69%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D06'!$C$39+'D06'!$C$40)","v":3.9215625},null,1.7052041666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC371*Bilans!F371+AD371","v":3.776175},3.277434905660377,281.9167569976415,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":33.856530547215236},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":5.387758333333332},{"v":0.7278653305100607,"d":"72.79%"},3.9215625,null,1.4661958333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU371*Bilans!F371+AV371","v":2.951925},2.562048113207547,220.38097357783022,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":43.31010585944102},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB371*Bilans!F371+BC371","v":5.626766666666667},{"v":0.6969477734400454,"d":"69.69%"},3.9215625,null,1.7052041666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W371<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W371<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W371<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM371*Bilans!F371+BN371","v":3.540800925925926},3.0731479734451432,264.3445058058176,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":36.1071370330423},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F371<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F371<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F371<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F371<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.664271666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.4455945746273366}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17067.683494771165},{"$f":"SUM(AA7:AA372)","v":397.0037052288375},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8281980537764833},{"$f":"SUM(AF7:AF372)/229","v":3.3842452669873895},{"$f":"SUM(AG7:AG372)/Z373","v":3.0618474389156813},{"$f":"SUM(AH7:AH372)","v":8345.153136980301},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17031.26797094407},{"$f":"SUM(AS7:AS372)","v":433.41922905593094},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.321055106986899},{"$f":"SUM(AX7:AX372)/229","v":2.929372702484597},{"$f":"SUM(AY7:AY372)/AR373","v":2.5047580374205967},{"$f":"SUM(AZ7:AZ372)","v":10445.05859680152},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17049.640874544537},{"$f":"SUM(BK7:BK372)","v":415.04632545546394},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6631155547468857},{"$f":"SUM(BP7:BP372)/229","v":3.236229629477049},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.882527985013035},{"$f":"SUM(BR7:BR372)","v":8999.57426157915},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1190.8053823012144},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":1081.6461737921725},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.262480499455382}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D04","index":28,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":11452.04788581974},null,null,"COP",{"$f":"K13","v":2.9963308360989074},{"$f":"L13","v":2.441685475901702},{"$f":"M13","v":2.7622920989044175},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.8685267259141428},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.8640601057182224},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.8685267259141428},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":2.9963308360989074},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.13147327408585718},{"$f":"1-L3","v":0.13593989428177755},{"$f":"1-M3","v":0.13147327408585718}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.8685267259141428},null,null,"COP-Inst",{"$f":"K14","v":3.1477058832484106},{"$f":"L14","v":2.5990123717763614},{"$f":"M14","v":2.9136671460539207}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.13147327408585718},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.1477058832484106},{"$nulls":10},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R7*Bilans!F7+S7","v":4.087166666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.9711801166252091,"d":"97.12%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D04'!$C$39+'D04'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":0.1177916666666663},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC7*Bilans!F7+AD7","v":3.6409499999999997},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.6791896226415095},{"$f":"AF7*Z7","v":233.53156345754715},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":41.96897787665307},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ7*Bilans!F7+AK7","v":4.046616666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.980912037628142,"d":"98.09%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":0.07724166666666665},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU7*Bilans!F7+AV7","v":2.6080833333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":1.9191556603773587},{"$f":"AX7*AR7","v":167.28320313679245},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":58.58974981627631},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB7*Bilans!F7+BC7","v":4.087166666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.9711801166252091,"d":"97.12%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":0.1177916666666663},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W7<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W7<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W7<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W7<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM7*Bilans!F7+BN7","v":3.3469444444444445},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.4628459119496857},{"$f":"BP7*BJ7","v":214.67396391509433},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":45.65565773093202},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F7<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F7<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F7<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F7<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F7*BT7+BU7","v":2.4137633333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY7","v":3.8031897631499367}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R8*Bilans!F8+S8","v":3.987777777777778},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D04'!$C$39+'D04'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":-0.6847222222222222},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0.14654301171155104},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":88.79366506153022},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":15.246334938469769},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC8*Bilans!F8+AD8","v":3.367111111111111},2.477685534591195,{"$f":"AF8*Z8","v":220.00277948628903},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":65.89794387016113},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":3.9254444444444445},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":-0.7470555555555558},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0.15988347898460262},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":87.40572284644193},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":16.634277153558056},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU8*Bilans!F8+AV8","v":2.4846666666666666},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":1.8283396226415096},{"$f":"AX8*AR8","v":159.80734632577202},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":83.12804138117069},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB8*Bilans!F8+BC8","v":3.987777777777778},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":-0.6847222222222222},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0.14654301171155104},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":88.79366506153022},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":15.246334938469769},null,{"$f":"IF(Bilans!W8<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W8<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W8<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W8<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W8<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM8*Bilans!F8+BN8","v":3.367111111111111},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.477685534591195},{"$f":"BP8*BJ8","v":220.00277948628903},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":65.89794387016113},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F8<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F8<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F8<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F8<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F8*BT8+BU8","v":2.3080444444444446},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY8","v":3.977393079278273}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":14831.239453799257},null,{"$f":"F9/F11","v":5015.5381146231375},{"$nulls":9},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R9*Bilans!F9+S9","v":3.961388888888889},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D04'!$C$39+'D04'!$C$40)","v":4.850625},null,-0.8892361111111109,0.18332402754513302,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":88.45825795644892},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":19.856742043551083},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC9*Bilans!F9+AD9","v":3.3090555555555556},2.4349654088050317,215.3927982471056,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":72.47875938420319},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":3.906972222222222},{"v":1,"d":"100.00%"},4.850625,null,-0.9436527777777779,0.194542513135478,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":87.2431276897307},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":21.0718723102693},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU9*Bilans!F9+AV9","v":2.4688333333333334},1.8166886792452832,158.49360241588445,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":89.13258924902625},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB9*Bilans!F9+BC9","v":3.961388888888889},{"v":1,"d":"100.00%"},4.850625,null,-0.8892361111111109,0.18332402754513302,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":88.45825795644892},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":19.856742043551083},null,{"$f":"IF(Bilans!W9<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W9<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W9<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W9<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W9<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM9*Bilans!F9+BN9","v":3.3090555555555556},2.4349654088050317,215.3927982471056,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":72.47875938420319},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F9<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F9<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F9<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F9<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F9*BT9+BU9","v":2.2943222222222226},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY9","v":4.001181661008577}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":2633.4477462007435},{"$nulls":11},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R10*Bilans!F10+S10","v":3.792638888888889},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D04'!$C$39+'D04'!$C$40)","v":5.9896875},null,-2.1970486111111107,0.3668052149817684,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":85.89445557468567},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":49.75804442531434},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC10*Bilans!F10+AD10","v":2.937805555555556},2.1617814465408807,185.6850404220854,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":115.44368203796543},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":3.788847222222222},{"v":1,"d":"100.00%"},5.9896875,null,-2.2008402777777776,0.367438247450769,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":85.80858313768456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":49.84391686231544},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU10*Bilans!F10+AV10","v":2.367583333333333},1.7421839622641508,149.49433736708409,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":127.83561247950772},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB10*Bilans!F10+BC10","v":3.792638888888889},{"v":1,"d":"100.00%"},5.9896875,null,-2.1970486111111107,0.3668052149817684,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":85.89445557468567},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":49.75804442531434},null,{"$f":"IF(Bilans!W10<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W10<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W10<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W10<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W10<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM10*Bilans!F10+BN10","v":2.937805555555556},2.1617814465408807,185.6850404220854,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":115.44368203796543},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F10<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F10<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F10<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F10<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F10*BT10+BU10","v":2.2065722222222224},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY10","v":4.160298905038735}]
[null,5,null,null,"COP",{"$f":"AG373","v":2.9570584680749974},{"$nulls":11},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R11*Bilans!F11+S11","v":3.8155555555555556},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D04'!$C$39+'D04'!$C$40)","v":5.835},null,-2.0194444444444444,0.3460915928782253,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":86.27667523564696},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":45.66332476435304},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC11*Bilans!F11+AD11","v":2.9882222222222223},2.1988805031446543,189.71209905180734,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":109.52095016408393},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":3.8048888888888888},{"v":1,"d":"100.00%"},5.835,null,-2.030111111111111,0.3479196420070456,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":86.0354824335904},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":45.904517566409595},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU11*Bilans!F11+AV11","v":2.381333333333333},1.7523018867924527,150.76013819947937,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":122.55395762432347},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB11*Bilans!F11+BC11","v":3.8155555555555556},{"v":1,"d":"100.00%"},5.835,null,-2.0194444444444444,0.3460915928782253,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":86.27667523564696},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":45.66332476435304},null,{"$f":"IF(Bilans!W11<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W11<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W11<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W11<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W11<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM11*Bilans!F11+BN11","v":2.9882222222222223},2.1988805031446543,189.71209905180734,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":109.52095016408393},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F11<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F11<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F11<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F11<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F11*BT11+BU11","v":2.2184888888888894},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY11","v":4.137951758955044}]
[null,6,{"$nulls":7},"Z CWU","COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R12*Bilans!F12+S12","v":3.7840277777777778},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D04'!$C$39+'D04'!$C$40)","v":6.047812500000001},null,-2.263784722222223,0.37431463396430076,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":85.7486152017775},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":51.29888479822252},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC12*Bilans!F12+AD12","v":2.918861111111111},2.147841194968554,184.17440814188447,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":117.67644230651638},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":3.7828194444444443},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.2649930555555566,0.37451443072277063,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":85.72123355552111},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":51.32626644447891},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU12*Bilans!F12+AV12","v":2.3624166666666664},1.738382075471698,149.01625590024096,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":129.821980978412},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB12*Bilans!F12+BC12","v":3.7840277777777778},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.263784722222223,0.37431463396430076,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":85.7486152017775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":51.29888479822252},null,{"$f":"IF(Bilans!W12<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W12<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W12<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W12<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W12<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM12*Bilans!F12+BN12","v":2.918861111111111},2.147841194968554,184.17440814188447,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":117.67644230651638},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F12<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F12<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F12<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F12<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F12*BT12+BU12","v":2.2020944444444446},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY12","v":4.168758530388998}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":14741.62954296462},null,{"$f":"F13/F15","v":6396.598104833419},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":2.9963308360989074},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.441685475901702},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.7622920989044175},{"$nulls":4},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R13*Bilans!F13+S13","v":3.7952777777777778},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D04'!$C$39+'D04'!$C$40)","v":5.971875},null,-2.176597222222222,0.364474678760393,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":85.93891156462584},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":49.28608843537415},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC13*Bilans!F13+AD13","v":2.943611111111111},2.166053459119497,186.14827666752234,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":114.76024513286023},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":3.790694444444444},{"v":1,"d":"100.00%"},5.971875,null,-2.1811805555555557,0.3652421652421653,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":85.8351282051282},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":49.3898717948718},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU13*Bilans!F13+AV13","v":2.3691666666666666},1.7433490566037737,149.6405897798742,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":127.22707423371429},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB13*Bilans!F13+BC13","v":3.7952777777777778},{"v":1,"d":"100.00%"},5.971875,null,-2.176597222222222,0.364474678760393,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":85.93891156462584},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":49.28608843537415},null,{"$f":"IF(Bilans!W13<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W13<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W13<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W13<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W13<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM13*Bilans!F13+BN13","v":2.943611111111111},2.166053459119497,186.14827666752234,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":114.76024513286023},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F13<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F13<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F13<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F13<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F13*BT13+BU13","v":2.2079444444444447},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY13","v":4.157713308003925}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":2723.0576570353774},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.1477058832484106},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.5990123717763614},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.9136671460539207},{"$nulls":4},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R14*Bilans!F14+S14","v":3.8913888888888892},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D04'!$C$39+'D04'!$C$40)","v":5.323125},null,-1.4317361111111109,0.26896533729925765,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":87.47195256545733},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":32.18304743454267},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC14*Bilans!F14+AD14","v":3.1550555555555557},2.3216446540880504,203.07879105623755,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":90.11909832024054},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":3.857972222222222},{"v":1,"d":"100.00%"},5.323125,null,-1.465152777777778,0.27524297809609544,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":86.7208014559117},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":32.9341985440883},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU14*Bilans!F14+AV14","v":2.426833333333333},1.7857830188679245,154.8645346225839,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":105.12981186382615},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB14*Bilans!F14+BC14","v":3.8913888888888892},{"v":1,"d":"100.00%"},5.323125,null,-1.4317361111111109,0.26896533729925765,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":87.47195256545733},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":32.18304743454267},null,{"$f":"IF(Bilans!W14<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W14<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W14<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W14<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W14<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM14*Bilans!F14+BN14","v":3.1550555555555557},2.3216446540880504,203.07879105623755,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":90.11909832024054},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F14<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F14<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F14<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F14<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F14*BT14+BU14","v":2.2579222222222226},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY14","v":4.065684774104018}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.3046046197314634},{"$nulls":3},"tylko CO",{"$f":"F11","v":2.9570584680749974},{"$f":"F15","v":2.3046046197314634},{"$f":"F28","v":2.682097843144114},{"$nulls":4},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R15*Bilans!F15+S15","v":3.8131944444444446},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D04'!$C$39+'D04'!$C$40)","v":5.8509375},null,-2.037743055555555,0.34827633273395164,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":86.23770496181169},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":46.08479503818831},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC15*Bilans!F15+AD15","v":2.983027777777778},2.195058176100629,189.29677936457853,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":110.12988264119514},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":3.803236111111111},{"v":1,"d":"100.00%"},5.8509375,null,-2.0477013888888886,0.3499783391787878,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":86.01249121401484},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":46.31000878598515},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU15*Bilans!F15+AV15","v":2.3799166666666665},1.7512594339622642,150.63018667713987,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":123.09780766515625},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB15*Bilans!F15+BC15","v":3.8131944444444446},{"v":1,"d":"100.00%"},5.8509375,null,-2.037743055555555,0.34827633273395164,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":86.23770496181169},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":46.08479503818831},null,{"$f":"IF(Bilans!W15<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W15<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W15<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W15<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W15<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM15*Bilans!F15+BN15","v":2.983027777777778},2.195058176100629,189.29677936457853,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":110.12988264119514},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F15<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F15<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F15<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F15<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F15*BT15+BU15","v":2.2172611111111116},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY15","v":4.140243092704462}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.2209357096120863},{"$f":"F19","v":3.2209357096120863},{"$f":"F19","v":3.2209357096120863},{"$nulls":4},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R16*Bilans!F16+S16","v":3.999444444444445},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D04'!$C$39+'D04'!$C$40)","v":4.59375},null,-0.5943055555555552,0.12937263794406645,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":88.93458503401362},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":13.215414965986389},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC16*Bilans!F16+AD16","v":3.392777777777778},2.4965723270440257,222.03162391306216,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":63.00113626990053},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":3.933611111111111},{"v":1,"d":"100.00%"},4.59375,null,-0.660138888888889,0.14370370370370375,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":87.47066666666666},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":14.67933333333334},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU16*Bilans!F16+AV16","v":2.4916666666666667},1.833490566037736,160.3766421383648,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":80.47860375096475},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB16*Bilans!F16+BC16","v":3.999444444444445},{"v":1,"d":"100.00%"},4.59375,null,-0.5943055555555552,0.12937263794406645,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":88.93458503401362},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":13.215414965986389},null,{"$f":"IF(Bilans!W16<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W16<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W16<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W16<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W16<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM16*Bilans!F16+BN16","v":3.392777777777778},2.4965723270440257,222.03162391306216,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":63.00113626990053},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F16<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F16<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F16<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F16<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F16*BT16+BU16","v":2.3141111111111115},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY16","v":3.9669659576511256}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":805.1249847100538},{"$nulls":9},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R17*Bilans!F17+S17","v":3.981388888888889},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D04'!$C$39+'D04'!$C$40)","v":4.715625},null,-0.7342361111111111,0.15570282011633899,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":88.71452617627567},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":16.360473823724316},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC17*Bilans!F17+AD17","v":3.3530555555555557},2.4673427672955976,218.88914451508975,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":67.48759750489307},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":3.9209722222222223},{"v":1,"d":"100.00%"},4.715625,null,-0.7946527777777779,0.16851483690449895,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":87.36830351225976},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":17.706696487740224},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU17*Bilans!F17+AV17","v":2.4808333333333334},1.8255188679245284,159.49248652018704,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":84.58031096998022},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB17*Bilans!F17+BC17","v":3.981388888888889},{"v":1,"d":"100.00%"},4.715625,null,-0.7342361111111111,0.15570282011633899,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":88.71452617627567},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":16.360473823724316},null,{"$f":"IF(Bilans!W17<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W17<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W17<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W17<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W17<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM17*Bilans!F17+BN17","v":3.3530555555555557},2.4673427672955976,218.88914451508975,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":67.48759750489307},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F17<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F17<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F17<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F17<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F17*BT17+BU17","v":2.3047222222222223},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY17","v":3.983126431240207}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":11452.04788581974},{"$nulls":5},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R18*Bilans!F18+S18","v":3.975416666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D04'!$C$39+'D04'!$C$40)","v":4.7559375},null,-0.7805208333333331,0.16411503164903515,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":88.63933175635718},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":17.40316824364281},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC18*Bilans!F18+AD18","v":3.339916666666667},2.457674528301887,217.8466278632996,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":68.97566910342148},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":3.9167916666666667},{"v":1,"d":"100.00%"},4.7559375,null,-0.8391458333333333,0.17644172854107804,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":87.33217800118273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":18.710321998817268},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU18*Bilans!F18+AV18","v":2.47725},1.8228820754716983,159.19626189025976,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":85.93872768886666},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB18*Bilans!F18+BC18","v":3.975416666666667},{"v":1,"d":"100.00%"},4.7559375,null,-0.7805208333333331,0.16411503164903515,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":88.63933175635718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":17.40316824364281},null,{"$f":"IF(Bilans!W18<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W18<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W18<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W18<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W18<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM18*Bilans!F18+BN18","v":3.339916666666667},2.457674528301887,217.8466278632996,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":68.97566910342148},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F18<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F18<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F18<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F18<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F18*BT18+BU18","v":2.301616666666667},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY18","v":3.9885008363686394}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.2209357096120863},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":12017.98676267299},{"$nulls":5},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R19*Bilans!F19+S19","v":3.9595833333333337},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D04'!$C$39+'D04'!$C$40)","v":4.8628125},null,-0.9032291666666667,0.18574213311055415,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":88.43451127819549},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":20.172988721804508},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC19*Bilans!F19+AD19","v":3.3050833333333336},2.432042452830189,215.07648572386157,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":72.93044500773719},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":3.905708333333333},{"v":1,"d":"100.00%"},4.8628125,null,-0.9571041666666673,0.1968211126105864,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":87.23125101214572},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":21.37624898785426},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU19*Bilans!F19+AV19","v":2.46775},1.8158915094339625,158.40248807025816,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":89.54399380319559},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB19*Bilans!F19+BC19","v":3.9595833333333337},{"v":1,"d":"100.00%"},4.8628125,null,-0.9032291666666667,0.18574213311055415,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":88.43451127819549},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":20.172988721804508},null,{"$f":"IF(Bilans!W19<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W19<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W19<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W19<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W19<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM19*Bilans!F19+BN19","v":3.3050833333333336},2.432042452830189,215.07648572386157,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":72.93044500773719},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F19<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F19<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F19<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F19<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F19*BT19+BU19","v":2.2933833333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY19","v":4.002819705965713}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":13726.877577720168},{"$nulls":5},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R20*Bilans!F20+S20","v":3.8573611111111115},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D04'!$C$39+'D04'!$C$40)","v":5.5528125},null,-1.6954513888888885,0.3053320076787913,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":86.94985592886489},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":38.21764407113511},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC20*Bilans!F20+AD20","v":3.0801944444444445},2.266558176100629,197.07690686634047,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":98.78782689354759},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":3.8341527777777777},{"v":1,"d":"100.00%"},5.5528125,null,-1.7186597222222222,0.3095115713383483,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":86.4267103945073},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":38.74078960549271},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU20*Bilans!F20+AV20","v":2.4064166666666664},1.770759433962264,153.04091277739826,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":112.93756264208668},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB20*Bilans!F20+BC20","v":3.8573611111111115},{"v":1,"d":"100.00%"},5.5528125,null,-1.6954513888888885,0.3053320076787913,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":86.94985592886489},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":38.21764407113511},null,{"$f":"IF(Bilans!W20<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W20<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W20<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W20<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W20<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM20*Bilans!F20+BN20","v":3.0801944444444445},2.266558176100629,197.07690686634047,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":98.78782689354759},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F20<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F20<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F20<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F20<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F20*BT20+BU20","v":2.240227777777778},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY20","v":4.097797594986621}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R21*Bilans!F21+S21","v":3.7182499999999994},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D04'!$C$39+'D04'!$C$40)","v":6.22125},null,-2.503000000000001,0.40233072131806324,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":84.3968788426763},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":56.81312115732373},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC21*Bilans!F21+AD21","v":2.8628750000000003},2.1066438679245287,177.79416728589342,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":124.96921994140058},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ21*Bilans!F21+AK21","v":3.7355624999999995},{"v":1,"d":"100.00%"},6.22125,null,-2.485687500000001,0.3995479204339965,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":84.78983815551538},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":56.42016184448466},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU21*Bilans!F21+AV21","v":2.1705875},1.5972247641509434,135.42842925033972,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":141.26259690672916},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB21*Bilans!F21+BC21","v":3.7182499999999994},{"v":1,"d":"100.00%"},6.22125,null,-2.503000000000001,0.40233072131806324,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":84.3968788426763},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":56.81312115732373},null,{"$f":"IF(Bilans!W21<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W21<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W21<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W21<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W21<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM21*Bilans!F21+BN21","v":2.15775},1.5877783018867926,134.00353297336994,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":141.85767646271466},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F21<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F21<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F21<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F21<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F21*BT21+BU21","v":2.1705875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY21","v":4.229269725362373}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R22*Bilans!F22+S22","v":4.032361111111111},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D04'!$C$39+'D04'!$C$40)","v":4.3715625},null,-0.3392013888888883,0.07759271173382248,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":89.30516763171063},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":7.512332368289358},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC22*Bilans!F22+AD22","v":3.4651944444444442},2.5498600628930816,227.71568035407088,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":54.87129646397646},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":3.956652777777778},{"v":1,"d":"100.00%"},4.3715625,null,-0.4149097222222218,0.09491108092866608,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":87.62844642218887},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":9.189053577811128},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU22*Bilans!F22+AV22","v":2.511416666666667},1.8480235849056608,161.9394356968471,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":73.02230618953311},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB22*Bilans!F22+BC22","v":4.032361111111111},{"v":1,"d":"100.00%"},4.3715625,null,-0.3392013888888883,0.07759271173382248,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":89.30516763171063},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":7.512332368289358},null,{"$f":"IF(Bilans!W22<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W22<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W22<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W22<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W22<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM22*Bilans!F22+BN22","v":3.4651944444444442},2.5498600628930816,227.71568035407088,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":54.87129646397646},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F22<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F22<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F22<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F22<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F22*BT22+BU22","v":2.331227777777778},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY22","v":3.937839145323995}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R23*Bilans!F23+S23","v":3.9293055555555556},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D04'!$C$39+'D04'!$C$40)","v":5.0671875},null,-1.1378819444444446,0.22455887895295853,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":88.02226025285228},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":25.490239747147704},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC23*Bilans!F23+AD23","v":3.238472222222222},2.3830267295597487,209.75939897881162,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":80.53135685702996},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":3.884513888888889},{"v":1,"d":"100.00%"},5.0671875,null,-1.1826736111111114,0.23339843080823658,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":87.01886062288004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":26.49363937711995},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU23*Bilans!F23+AV23","v":2.4495833333333334},1.8025235849056607,156.85354860435976,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":96.45300085755014},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB23*Bilans!F23+BC23","v":3.9293055555555556},{"v":1,"d":"100.00%"},5.0671875,null,-1.1378819444444446,0.22455887895295853,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":88.02226025285228},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":25.490239747147704},null,{"$f":"IF(Bilans!W23<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W23<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W23<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W23<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W23<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM23*Bilans!F23+BN23","v":3.238472222222222},2.3830267295597487,209.75939897881162,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":80.53135685702996},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F23<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F23<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F23<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F23<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F23*BT23+BU23","v":2.277638888888889},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY23","v":4.030489664003903}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R24*Bilans!F24+S24","v":3.7645625},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D04'!$C$39+'D04'!$C$40)","v":6.1115625},null,-2.347,0.3840261798844404,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":85.36011205706396},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":53.21738794293603},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC24*Bilans!F24+AD24","v":2.8982187500000003},2.1326515330188682,182.04337383715983,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":120.28312469988336},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ24*Bilans!F24+AK24","v":3.776390625},{"v":1,"d":"100.00%"},6.1115625,null,-2.335171875,0.38209081147415247,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":85.62831057294062},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":52.94918942705936},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU24*Bilans!F24+AV24","v":2.192646875},1.6134571344339623,138.15760860343812,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":136.76646570392592},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB24*Bilans!F24+BC24","v":3.7645625},{"v":1,"d":"100.00%"},6.1115625,null,-2.347,0.3840261798844404,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":85.36011205706396},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":53.21738794293603},null,{"$f":"IF(Bilans!W24<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W24<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W24<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W24<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W24<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM24*Bilans!F24+BN24","v":2.1935000000000002},1.6140849056603777,137.77846841678533,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":136.87146650679279},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F24<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F24<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F24<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F24<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F24*BT24+BU24","v":2.192646875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY24","v":4.186720672930976}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R25*Bilans!F25+S25","v":3.8376388888888893},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D04'!$C$39+'D04'!$C$40)","v":5.6859375},null,-1.8482986111111104,0.32506488351500706,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":86.63635888980491},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":41.7261411101951},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC25*Bilans!F25+AD25","v":3.0368055555555555},2.234630503144654,193.60025025654556,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":103.83986863986794},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":3.820347222222222},{"v":1,"d":"100.00%"},5.6859375,null,-1.8655902777777778,0.32810601203016704,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":86.2459920307777},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":42.11650796922232},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU25*Bilans!F25+AV25","v":2.3945833333333333},1.7620518867924528,151.9699129861187,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":117.47107481899147},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB25*Bilans!F25+BC25","v":3.8376388888888893},{"v":1,"d":"100.00%"},5.6859375,null,-1.8482986111111104,0.32506488351500706,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":86.63635888980491},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":41.7261411101951},null,{"$f":"IF(Bilans!W25<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W25<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W25<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W25<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W25<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM25*Bilans!F25+BN25","v":3.0368055555555555},2.234630503144654,193.60025025654556,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":103.83986863986794},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F25<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F25<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F25<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F25<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F25*BT25+BU25","v":2.2299722222222225},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY25","v":4.116643206816228}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":14831.239453799257},null,{"$f":"F26/F28","v":5529.716036165631},{"$nulls":9},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R26*Bilans!F26+S26","v":3.743583333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D04'!$C$39+'D04'!$C$40)","v":6.16125},null,-2.417666666666667,0.39239872861297087,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":84.92442970176505},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":54.84557029823493},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.8822083333333337},2.1208702830188684,180.11369925679844,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":122.4052952473441},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ26*Bilans!F26+AK26","v":3.757895833333333},{"v":1,"d":"100.00%"},6.16125,null,-2.403354166666667,0.3900757422059918,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":85.24911351186852},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":54.52088648813147},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU26*Bilans!F26+AV26","v":2.1826541666666666},1.6061040094339623,136.918943012103,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":138.8028245240728},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB26*Bilans!F26+BC26","v":3.743583333333333},{"v":1,"d":"100.00%"},6.16125,null,-2.417666666666667,0.39239872861297087,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":84.92442970176505},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":54.84557029823493},null,{"$f":"IF(Bilans!W26<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W26<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W26<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W26<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W26<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM26*Bilans!F26+BN26","v":2.177305555555556},1.602168238993711,136.0632239828221,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":139.12844518949805},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F26<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F26<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F26<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F26<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F26*BT26+BU26","v":2.1826541666666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY26","v":4.205888472941011}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":2633.4477462007435},{"$nulls":11},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R27*Bilans!F27+S27","v":3.8481944444444447},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D04'!$C$39+'D04'!$C$40)","v":5.6146875000000005},null,-1.7664930555555558,0.31462001323413913,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":86.80508877386319},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":39.847411226136806},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC27*Bilans!F27+AD27","v":3.060027777777778},2.2517185534591198,195.4606289267737,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":101.13342732446225},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":3.827736111111111},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.7869513888888897,0.3182637304193492,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":86.34360288306337},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":40.30889711693663},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU27*Bilans!F27+AV27","v":2.4009166666666664},1.7667122641509434,152.5443021444868,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":115.0439714336162},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB27*Bilans!F27+BC27","v":3.8481944444444447},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.7664930555555558,0.31462001323413913,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":86.80508877386319},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":39.847411226136806},null,{"$f":"IF(Bilans!W27<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W27<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W27<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W27<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W27<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM27*Bilans!F27+BN27","v":3.060027777777778},2.2517185534591198,195.4606289267737,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":101.13342732446225},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F27<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F27<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F27<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F27<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F27*BT27+BU27","v":2.2354611111111113},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY27","v":4.10653531585579}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.682097843144114},{"$nulls":11},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R28*Bilans!F28+S28","v":3.974305555555556},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D04'!$C$39+'D04'!$C$40)","v":4.7634375},null,-0.7891319444444442,0.1656643851093762,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":88.62521485271928},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":17.59728514728071},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC28*Bilans!F28+AD28","v":3.3374722222222224},2.4558757861635225,217.65251920033305,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":69.25274115951461},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":3.9160138888888887},{"v":1,"d":"100.00%"},4.7634375,null,-0.8474236111111115,0.17790169622486104,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":87.32533707275469},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":18.8971629272453},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU28*Bilans!F28+AV28","v":2.476583333333333},1.8223915094339622,159.14095283984696,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":86.19154653120279},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB28*Bilans!F28+BC28","v":3.974305555555556},{"v":1,"d":"100.00%"},4.7634375,null,-0.7891319444444442,0.1656643851093762,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":88.62521485271928},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":17.59728514728071},null,{"$f":"IF(Bilans!W28<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W28<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W28<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W28<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W28<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM28*Bilans!F28+BN28","v":3.3374722222222224},2.4558757861635225,217.65251920033305,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":69.25274115951461},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F28<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F28<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F28<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F28<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F28*BT28+BU28","v":2.301038888888889},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY28","v":3.989502326243943}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R29*Bilans!F29+S29","v":4.170416666666666},{"v":0.7272205015486064,"d":"72.72%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D04'!$C$39+'D04'!$C$40)","v":3.0328125000000004},null,1.1376041666666659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC29*Bilans!F29+AD29","v":4.465125},3.8753915094339617,250.68938826650944,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":21.532501889644756},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ29*Bilans!F29+AK29","v":4.704291666666667},{"v":0.6446905750954359,"d":"64.47%"},3.0328125000000004,null,1.6714791666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU29*Bilans!F29+AV29","v":3.3989583333333337},2.9500393081761005,190.83066774764154,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":28.286699356420478},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB29*Bilans!F29+BC29","v":4.170416666666666},{"v":0.7272205015486064,"d":"72.72%"},3.0328125000000004,null,1.1376041666666659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W29<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W29<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W29<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W29<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM29*Bilans!F29+BN29","v":3.652194444444444},3.169829140461215,205.0483225235849,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":26.32535423908002},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F29<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F29<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F29<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F29<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F29*BT29+BU29","v":3.0847583333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY29","v":2.975921938779645}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R30*Bilans!F30+S30","v":4.11975},{"v":0.8745221190606226,"d":"87.45%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D04'!$C$39+'D04'!$C$40)","v":3.6028124999999998},null,0.5169375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC30*Bilans!F30+AD30","v":3.9635249999999997},2.916556132075472,228.56321268042456,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":34.662139325280094},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ30*Bilans!F30+AK30","v":4.304025},{"v":0.8370798264415285,"d":"83.71%"},3.6028124999999998,null,0.7012125000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU30*Bilans!F30+AV30","v":2.917625},2.1469316037735853,168.24966245872645,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":47.08770173316679},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB30*Bilans!F30+BC30","v":4.11975},{"v":0.8745221190606226,"d":"87.45%"},3.6028124999999998,null,0.5169375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W30<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W30<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W30<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W30<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM30*Bilans!F30+BN30","v":3.4664166666666665},2.550759433962264,199.89663994103776,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":39.63293192371492},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F30<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F30<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F30<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F30<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F30*BT30+BU30","v":2.676385},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY30","v":3.4299997944989236}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R31*Bilans!F31+S31","v":4.0985},{"v":0.9373856288886179,"d":"93.74%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D04'!$C$39+'D04'!$C$40)","v":3.841875},null,0.25662499999999966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC31*Bilans!F31+AD31","v":3.7531499999999998},2.761751886792453,232.27714243867925,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":39.285009822518305},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ31*Bilans!F31+AK31","v":4.136150000000001},{"v":0.9288529187771235,"d":"92.89%"},3.841875,null,0.29427500000000073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU31*Bilans!F31+AV31","v":2.7157500000000003},1.9983820754716985,168.07392445754718,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":54.291644891976276},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB31*Bilans!F31+BC31","v":4.0985},{"v":0.9373856288886179,"d":"93.74%"},3.841875,null,0.25662499999999966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W31<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W31<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W31<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W31<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM31*Bilans!F31+BN31","v":3.3885},2.493424528301887,209.7094699528302,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":43.51262641740728},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F31<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F31<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F31<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F31<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F31*BT31+BU31","v":2.50511},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY31","v":3.6645097420871737}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R37*Bilans!F37+S37","v":4.000138888888889},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D04'!$C$39+'D04'!$C$40)","v":4.5890625},null,-0.5889236111111105,0.1283320092308855,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":88.94282260810351},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":13.094677391896479},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC37*Bilans!F37+AD37","v":3.3943055555555555},2.4976965408805034,222.15218036440837,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":62.8289557378605},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":3.9340972222222224},{"v":1,"d":"100.00%"},4.5890625,null,-0.6549652777777775,0.14272311126243703,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":87.47439053455908},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":14.563109465440917},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU37*Bilans!F37+AV37","v":2.4920833333333334},1.833797169811321,160.41028979324463,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":80.32100491970644},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB37*Bilans!F37+BC37","v":4.000138888888889},{"v":1,"d":"100.00%"},4.5890625,null,-0.5889236111111105,0.1283320092308855,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":88.94282260810351},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":13.094677391896479},null,{"$f":"IF(Bilans!W37<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W37<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W37<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W37<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W37<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM37*Bilans!F37+BN37","v":3.3943055555555555},2.4976965408805034,222.15218036440837,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":62.8289557378605},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F37<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F37<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F37<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F37<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F37*BT37+BU37","v":2.3144722222222223},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY37","v":3.966347019358865}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R44*Bilans!F44+S44","v":3.9738888888888892},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D04'!$C$39+'D04'!$C$40)","v":4.76625},null,-0.7923611111111111,0.16624413555963516,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":88.61991083136637},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":17.67008916863362},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC44*Bilans!F44+AD44","v":3.3365555555555555},2.4552012578616353,217.57971654475668,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":69.35666103747533},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":3.915722222222222},{"v":1,"d":"100.00%"},4.76625,null,-0.8505277777777782,0.17844799953375887,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":87.32276212955676},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":18.967237870443228},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU44*Bilans!F44+AV44","v":2.4763333333333333},1.8222075471698114,159.12019619219254,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":86.28636081921775},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB44*Bilans!F44+BC44","v":3.9738888888888892},{"v":1,"d":"100.00%"},4.76625,null,-0.7923611111111111,0.16624413555963516,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":88.61991083136637},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":17.67008916863362},null,{"$f":"IF(Bilans!W44<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W44<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W44<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W44<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W44<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM44*Bilans!F44+BN44","v":3.3365555555555555},2.4552012578616353,217.57971654475668,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":69.35666103747533},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F44<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F44<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F44<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F44<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F44*BT44+BU44","v":2.3008222222222225},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY44","v":3.9898780146227915}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R61*Bilans!F61+S61","v":3.93875},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D04'!$C$39+'D04'!$C$40)","v":5.0034374999999995},null,-1.0646874999999993,0.21279120604584337,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":88.15360876897134},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":23.828891231028653},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC61*Bilans!F61+AD61","v":3.25925},2.3983160377358494,211.42021369491556,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":78.15510376606183},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":3.8911249999999997},{"v":1,"d":"100.00%"},5.0034374999999995,null,-1.1123124999999998,0.22230966210730121,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":87.08770826306913},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":24.894791736930856},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU61*Bilans!F61+AV61","v":2.45525},1.8066933962264151,157.3407874113796,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":94.29591320690369},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB61*Bilans!F61+BC61","v":3.93875},{"v":1,"d":"100.00%"},5.0034374999999995,null,-1.0646874999999993,0.21279120604584337,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":88.15360876897134},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":23.828891231028653},null,{"$f":"IF(Bilans!W61<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W61<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W61<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W61<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W61<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM61*Bilans!F61+BN61","v":3.25925},2.3983160377358494,211.42021369491556,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":78.15510376606183},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F61<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F61<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F61<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F61<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F61*BT61+BU61","v":2.28255},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY61","v":4.021817703883815}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R71*Bilans!F71+S71","v":4.111083333333333},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.9000820951492916,"d":"90.01%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D04'!$C$39+'D04'!$C$40)","v":3.7003125},null,0.4107708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC71*Bilans!F71+AD71","v":3.877725},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":2.853420283018868},230.29241749174534,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":36.48697516436333},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ71*Bilans!F71+AK71","v":4.2355583333333335},{"v":0.8736303950482718,"d":"87.36%"},3.7003125,null,0.5352458333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU71*Bilans!F71+AV71","v":2.835291666666667},2.086346698113208,168.38382613797174,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":49.901905131181955},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB71*Bilans!F71+BC71","v":4.111083333333333},{"v":0.9000820951492916,"d":"90.01%"},3.7003125,null,0.4107708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W71<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W71<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W71<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W71<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM71*Bilans!F71+BN71","v":3.434638888888889},2.527375786163522,203.97818126179249,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":41.19398293280313},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F71<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F71<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F71<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F71<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F71*BT71+BU71","v":2.6065316666666667},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY71","v":3.521921531741733}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R77*Bilans!F77+S77","v":4.087},{"v":0.9716784927819917,"d":"97.17%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D04'!$C$39+'D04'!$C$40)","v":3.97125},null,0.1157499999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC77*Bilans!F77+AD77","v":3.6392999999999995},2.677975471698113,233.54624088679242,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":42.00968275809591},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ77*Bilans!F77+AK77","v":4.0453},{"v":0.9816948063184436,"d":"98.17%"},3.97125,null,0.07405000000000017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU77*Bilans!F77+AV77","v":2.6065},1.917990566037736,167.26795726415097,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":58.65560654576575},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB77*Bilans!F77+BC77","v":4.087},{"v":0.9716784927819917,"d":"97.17%"},3.97125,null,0.1157499999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W77<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W77<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W77<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W77<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM77*Bilans!F77+BN77","v":3.3463333333333334},2.4623962264150947,214.7455749056604,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":45.68757001540147},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F77<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F77<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F77<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F77<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F77*BT77+BU77","v":2.41242},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY77","v":3.805307533514065}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R94*Bilans!F94+S94","v":4.025},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D04'!$C$39+'D04'!$C$40)","v":4.42125},null,-0.3962499999999993,0.08962397512015818,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":89.22595419847329},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":8.784045801526704},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC94*Bilans!F94+AD94","v":3.449},2.537943396226415,226.45042123001585,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":56.683683869374505},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":3.9515000000000002},{"v":1,"d":"100.00%"},4.42125,null,-0.46974999999999945,0.1062482329657901,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":87.5966106870229},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":10.413389312977086},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU94*Bilans!F94+AV94","v":2.507},1.8447735849056606,161.59591352268473,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":74.68719991025948},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB94*Bilans!F94+BC94","v":4.025},{"v":1,"d":"100.00%"},4.42125,null,-0.3962499999999993,0.08962397512015818,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":89.22595419847329},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":8.784045801526704},null,{"$f":"IF(Bilans!W94<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W94<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W94<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W94<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W94<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM94*Bilans!F94+BN94","v":3.449},2.537943396226415,226.45042123001585,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":56.683683869374505},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F94<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F94<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F94<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F94<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F94*BT94+BU94","v":2.3274},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY94","v":3.9443155452436196}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R104*Bilans!F104+S104","v":5.402675},{"v":0.38991101630210956,"d":"38.99%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D04'!$C$39+'D04'!$C$40)","v":2.1065625},null,3.2961125000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC104*Bilans!F104+AD104","v":5.2067},5.010220754716981,212.72144769339621,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.931688977663397},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ104*Bilans!F104+AK104","v":5.402675},{"v":0.38991101630210956,"d":"38.99%"},2.1065625,null,3.2961125000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU104*Bilans!F104+AV104","v":5.2067},5.010220754716981,212.72144769339621,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.931688977663397},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB104*Bilans!F104+BC104","v":5.402675},{"v":0.38991101630210956,"d":"38.99%"},2.1065625,null,3.2961125000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W104<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W104<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W104<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W104<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM104*Bilans!F104+BN104","v":4.540083333333333},4.368759433962263,185.4866036674528,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":12.53677979479085},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F104<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F104<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F104<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F104<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F104*BT104+BU104","v":3.46806},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY104","v":2.6470130274562726}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F116<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F116<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F116<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F116<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F116<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F116<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F116<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F116<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F116<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F116<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F116<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F116<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F116<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F116<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F116<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F116*BT116+BU116","v":3.4334333333333333},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY116","v":2.673708532761182}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F119<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F119<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F119<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F119<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F119<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F119<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F119<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F119<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F119<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F119<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F119<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F119<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F119<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F119<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F119<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F119*BT119+BU119","v":3.7058533333333337},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY119","v":2.4771622550271823}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F136<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F136<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F136<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F136<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F136<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F136<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F136<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F136<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F136<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F136<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F136<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F136<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F136<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F136<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F136<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F136*BT136+BU136","v":3.856373333333334},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY136","v":2.3804749194407178}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F142<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F142<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F142<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F142<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F142<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F142<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F142<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F142<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F142<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F142<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F142<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F142<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F142<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F142<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F142<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F142*BT142+BU142","v":3.720693333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY142","v":2.467282083625991}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F152<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F152<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F152<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F152<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F152<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F152<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F152<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F152<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F152<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F152<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F152<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F152<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F152<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F152<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F152<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F152*BT152+BU152","v":3.9705000000000004},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY152","v":2.3120513789195316}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F169<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F169<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F169<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F169<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F169<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F169<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F169<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F169<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F169<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F169<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F169<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F169<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F169<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F169<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F169<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F169*BT169+BU169","v":4.11042},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY169","v":2.2333484169500926}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F175<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F175<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F175<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F175<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F175<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F175<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F175<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F175<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F175<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F175<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F175<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F175<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F175<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F175<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F175<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F175*BT175+BU175","v":3.8408266666666675},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY175","v":2.3901104623310254}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F185<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F185<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F185<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F185<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F185<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F185<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F185<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F185<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F185<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F185<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F185<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F185<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F185<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F185<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F185<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F185*BT185+BU185","v":4.252813333333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY185","v":2.1585711105746466}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F201<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F201<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F201<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F201<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F201<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F201<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F201<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F201<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F201<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F201<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F201<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F201<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F201<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F201<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F201<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F201*BT201+BU201","v":4.160593333333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY201","v":2.2064160720666446}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F211<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F211<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F211<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F211<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F211<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F211<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F211<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.11539999999999999},{"$f":"IF(Bilans!F211<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F211<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F211<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F211<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F211<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F211<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F211<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F211<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":1.9540000000000006},{"$f":"Bilans!F211*BT211+BU211","v":4.464430833333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY211","v":2.056253158064009}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F217<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F217<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F217<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F217<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F217<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F217<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F217<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F217<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F217<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F217<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F217<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F217<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F217<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F217<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F217<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F217*BT217+BU217","v":3.9754466666666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY217","v":2.309174482699638}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F234<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F234<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F234<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F234<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F234<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F234<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F234<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.11539999999999999},{"$f":"IF(Bilans!F234<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F234<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F234<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F234<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F234<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F234<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F234<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F234<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":1.9540000000000006},{"$f":"Bilans!F234*BT234+BU234","v":4.775049166666667},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY234","v":1.92249329369907}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F244<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F244<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F244<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F244<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F244<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F244<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F244<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F244<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F244<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F244<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F244<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F244<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F244<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F244<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F244<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F244*BT244+BU244","v":3.7475466666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY244","v":2.449602584446358}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R250*Bilans!F250+S250","v":5.5599},{"v":0.32307235741650026,"d":"32.31%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D04'!$C$39+'D04'!$C$40)","v":1.7962499999999997},null,3.76365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC250*Bilans!F250+AD250","v":5.394266666666667},5.190709433962264,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ250*Bilans!F250+AK250","v":5.5599},{"v":0.32307235741650026,"d":"32.31%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":3.76365},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU250*Bilans!F250+AV250","v":5.394266666666667},5.190709433962264,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB250*Bilans!F250+BC250","v":5.5599},{"v":0.32307235741650026,"d":"32.31%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":3.76365},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W250<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W250<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W250<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W250<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM250*Bilans!F250+BN250","v":4.641222222222222},4.466081761006289,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F250<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F250<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F250<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F250<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F250*BT250+BU250","v":3.5850133333333334},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY250","v":2.5606599324595725}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D04'!$C$39+'D04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W260<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W260<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W260<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W260<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.3881388888888886},1.3357562893081758,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F260<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F260<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F260<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F260<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F260*BT260+BU260","v":4.171193333333334},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY260","v":2.2008090410577945}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R277*Bilans!F277+S277","v":5.842525},{"v":0.2119695679522125,"d":"21.20%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D04'!$C$39+'D04'!$C$40)","v":1.2384375000000003},null,4.6040875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC277*Bilans!F277+AD277","v":5.731433333333333},5.515152830188679,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ277*Bilans!F277+AK277","v":5.842525},{"v":0.2119695679522125,"d":"21.20%"},1.2384375000000003,null,4.6040875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU277*Bilans!F277+AV277","v":5.731433333333333},5.515152830188679,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB277*Bilans!F277+BC277","v":5.842525},{"v":0.2119695679522125,"d":"21.20%"},1.2384375000000003,null,4.6040875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W277<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W277<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W277<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W277<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM277*Bilans!F277+BN277","v":4.823027777777777},4.641026729559748,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F277<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F277<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F277<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F277<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F277*BT277+BU277","v":3.795246666666667},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY277","v":2.4188151143447856}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R286*Bilans!F286+S286","v":5.5950500000000005},{"v":0.30864335439361573,"d":"30.86%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D04'!$C$39+'D04'!$C$40)","v":1.7268749999999997},null,3.868175000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC286*Bilans!F286+AD286","v":5.4362},5.231060377358491,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ286*Bilans!F286+AK286","v":5.5950500000000005},{"v":0.30864335439361573,"d":"30.86%"},1.7268749999999997,null,3.868175000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU286*Bilans!F286+AV286","v":5.4362},5.231060377358491,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB286*Bilans!F286+BC286","v":5.5950500000000005},{"v":0.30864335439361573,"d":"30.86%"},1.7268749999999997,null,3.868175000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W286<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W286<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W286<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W286<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM286*Bilans!F286+BN286","v":4.663833333333333},4.487839622641509,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F286<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F286<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F286<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F286<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F286*BT286+BU286","v":3.6111600000000004},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY286","v":2.54211942976772}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R292*Bilans!F292+S292","v":4.937083333333334},{"v":0.5024474639210058,"d":"50.24%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D04'!$C$39+'D04'!$C$40)","v":2.4806249999999994},null,2.4564583333333343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC292*Bilans!F292+AD292","v":4.9286666666666665},4.835672955974843,248.722838490566,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.721182264408116},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ292*Bilans!F292+AK292","v":5.2869166666666665},{"v":0.46920069984080187,"d":"46.92%"},2.4806249999999994,null,2.806291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU292*Bilans!F292+AV292","v":3.6875000000000004},3.6875000000000004,189.66656249999997,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.993532203389822},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB292*Bilans!F292+BC292","v":4.937083333333334},{"v":0.5024474639210058,"d":"50.24%"},2.4806249999999994,null,2.4564583333333343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W292<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W292<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W292<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W292<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM292*Bilans!F292+BN292","v":3.9114999999999984},3.837698113207546,197.3920024528301,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":17.289309383573094},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F292<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F292<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F292<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F292<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F292*BT292+BU292","v":3.3279},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY292","v":2.75849634904895}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R309*Bilans!F309+S309","v":4.352499999999999},{"v":0.6487650775416429,"d":"64.88%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D04'!$C$39+'D04'!$C$40)","v":2.8237500000000004},null,1.5287499999999987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC309*Bilans!F309+AD309","v":4.643999999999999},4.030641509433961,240.50837886792445,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":19.097282608695657},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ309*Bilans!F309+AK309","v":4.8955},{"v":0.5768052292922072,"d":"57.68%"},2.8237500000000004,null,2.0717499999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU309*Bilans!F309+AV309","v":3.535},3.4683018867924535,206.9535735849057,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":22.193656294200846},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB309*Bilans!F309+BC309","v":4.352499999999999},{"v":0.6487650775416429,"d":"64.88%"},2.8237500000000004,null,1.5287499999999987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W309<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W309<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W309<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W309<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM309*Bilans!F309+BN309","v":3.7996666666666647},3.297823899371067,196.78115207547157,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":23.340937038718135},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F309<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F309<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F309<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F309<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F309*BT309+BU309","v":3.1997999999999998},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY309","v":2.8689293080817553}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R315*Bilans!F315+S315","v":5.310833333333332},{"v":0.42578063706260805,"d":"42.58%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D04'!$C$39+'D04'!$C$40)","v":2.2612500000000004},null,3.0495833333333318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC315*Bilans!F315+AD315","v":5.110666666666666},5.110666666666666,235.95948000000004,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.653919906078796},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ315*Bilans!F315+AK315","v":5.537166666666666},{"v":0.40837672696625843,"d":"40.84%"},2.2612500000000004,null,3.2759166666666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU315*Bilans!F315+AV315","v":3.785},3.785,174.75345000000007,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.735614266842806},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB315*Bilans!F315+BC315","v":5.310833333333332},{"v":0.42578063706260805,"d":"42.58%"},2.2612500000000004,null,3.0495833333333318,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W315<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W315<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W315<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W315<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM315*Bilans!F315+BN315","v":3.982999999999998},3.982999999999998,183.89510999999996,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":14.953376851619396},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F315<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F315<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F315<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F315<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F315*BT315+BU315","v":3.4097999999999997},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY315","v":2.6922400140770724}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R325*Bilans!F325+S325","v":4.136916666666666},{"v":0.8242098583888969,"d":"82.42%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D04'!$C$39+'D04'!$C$40)","v":3.4096875000000004},null,0.7272291666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC325*Bilans!F325+AD325","v":4.133475},3.041613679245283,224.26578060495288,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":31.27120503469097},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ325*Bilans!F325+AK325","v":4.439641666666667},{"v":0.7680096178933361,"d":"76.80%"},3.4096875000000004,null,1.0299541666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU325*Bilans!F325+AV325","v":3.0807083333333334},2.673822327044025,197.14760472877362,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":35.57264222008044},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB325*Bilans!F325+BC325","v":4.136916666666666},{"v":0.8242098583888969,"d":"82.42%"},3.4096875000000004,null,0.7272291666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W325<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W325<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W325<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W325<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM325*Bilans!F325+BN325","v":3.5293611111111107},2.5970770440251574,191.48898314858496,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":36.62383648526011},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F325<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F325<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F325<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F325<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F325*BT325+BU325","v":2.814748333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY325","v":3.261392818422488}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R342*Bilans!F342+S342","v":4.058888888888889},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D04'!$C$39+'D04'!$C$40)","v":4.1925},null,-0.13361111111111068,0.031869078380706184,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":89.57147286821707},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":2.9485271317829365},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC342*Bilans!F342+AD342","v":3.5235555555555553},2.5928050314465407,232.24136552679053,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":48.36815406349453},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":3.9752222222222224},{"v":1,"d":"100.00%"},4.1925,null,-0.21727777777777746,0.05182534949976803,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":87.72511866428147},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":4.7948813357185385},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU342*Bilans!F342+AV342","v":2.5273333333333334},1.859735849056604,163.14554804270884,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":67.03565322927706},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB342*Bilans!F342+BC342","v":4.058888888888889},{"v":1,"d":"100.00%"},4.1925,null,-0.13361111111111068,0.031869078380706184,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":89.57147286821707},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":2.9485271317829365},null,{"$f":"IF(Bilans!W342<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W342<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W342<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W342<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W342<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM342*Bilans!F342+BN342","v":3.5235555555555553},2.5928050314465407,232.24136552679053,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":48.36815406349453},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F342<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F342<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F342<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F342<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F342*BT342+BU342","v":2.345022222222222},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY342","v":3.9146750563842088}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R352*Bilans!F352+S352","v":4.000972222222223},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D04'!$C$39+'D04'!$C$40)","v":4.5834375},null,-0.5824652777777768,0.1270804451413981,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":88.95268493897868},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":12.94981506102132},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC352*Bilans!F352+AD352","v":3.396138888888889},2.499045597484277,222.2968156811606,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":62.622376221179564},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":3.9346805555555555},{"v":1,"d":"100.00%"},4.5834375,null,-0.6487569444444441,0.14154375279349704,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":87.47883773096066},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":14.423662269039333},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU352*Bilans!F352+AV352","v":2.492583333333333},1.8341650943396226,160.450630659528,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":80.13190228850821},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB352*Bilans!F352+BC352","v":4.000972222222223},{"v":1,"d":"100.00%"},4.5834375,null,-0.5824652777777768,0.1270804451413981,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":88.95268493897868},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":12.94981506102132},null,{"$f":"IF(Bilans!W352<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W352<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W352<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W352<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W352<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM352*Bilans!F352+BN352","v":3.396138888888889},2.499045597484277,222.2968156811606,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":62.622376221179564},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F352<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F352<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F352<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F352<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F352*BT352+BU352","v":2.3149055555555558},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY352","v":3.9656045483017066}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R358*Bilans!F358+S358","v":4.065972222222222},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D04'!$C$39+'D04'!$C$40)","v":4.1446875},null,-0.07871527777777754,0.01899184866839238,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":89.63716730754732},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":1.7353326924526826},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC358*Bilans!F358+AD358","v":3.539138888888889},2.6042720125786167,233.43956610587244,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":46.63945022983351},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":3.9801805555555556},{"v":1,"d":"100.00%"},4.1446875,null,-0.16450694444444425,0.039691036886241544,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":87.7458307321119},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":3.6266692678881056},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU358*Bilans!F358+AV358","v":2.5315833333333333},1.8628632075471698,163.458479686513,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":65.44084752530313},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB358*Bilans!F358+BC358","v":4.065972222222222},{"v":1,"d":"100.00%"},4.1446875,null,-0.07871527777777754,0.01899184866839238,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":89.63716730754732},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":1.7353326924526826},null,{"$f":"IF(Bilans!W358<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W358<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W358<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W358<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W358<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM358*Bilans!F358+BN358","v":3.539138888888889},2.6042720125786167,233.43956610587244,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":46.63945022983351},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F358<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F358<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F358<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F358<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F358*BT358+BU358","v":2.3487055555555556},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY358","v":3.908535907485684}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R369*Bilans!F369+S369","v":4.081416666666667},{"v":0.9883976152071381,"d":"98.84%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D04'!$C$39+'D04'!$C$40)","v":4.0340625},null,0.047354166666666586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC369*Bilans!F369+AD369","v":3.584025},2.6373014150943397,233.9747882936321,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":43.39495453382076},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ369*Bilans!F369+AK369","v":4.001191666666667},{"v":1,"d":"100.00%"},4.0340625,null,-0.03287083333333296,0.008148320293335306,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":87.99460139437602},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0.722898605623975},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU369*Bilans!F369+AV369","v":2.5534583333333334},1.8789599056603776,165.3383279345993,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":61.345236383768714},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB369*Bilans!F369+BC369","v":4.081416666666667},{"v":0.9883976152071381,"d":"98.84%"},4.0340625,null,0.047354166666666586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W369<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W369<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W369<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W369<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM369*Bilans!F369+BN369","v":3.325861111111111},2.4473317610062897,217.1211555070755,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":46.76340855109177},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F369<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F369<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F369<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F369<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F369*BT369+BU369","v":2.367418333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY369","v":3.8776416785936303}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R370*Bilans!F370+S370","v":4.04},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D04'!$C$39+'D04'!$C$40)","v":4.32},null,-0.28000000000000025,0.06481481481481487,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":89.385},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":6.195000000000006},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC370*Bilans!F370+AD370","v":3.4819999999999998},2.5622264150943397,229.02460811320756,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":52.994071760261576},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":3.962},{"v":1,"d":"100.00%"},4.32,null,-0.3580000000000001,0.08287037037037039,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":87.65925000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":7.920750000000003},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU370*Bilans!F370+AV370","v":2.516},1.8513962264150945,162.2920046603774,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":71.29622865629204},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB370*Bilans!F370+BC370","v":4.04},{"v":1,"d":"100.00%"},4.32,null,-0.28000000000000025,0.06481481481481487,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":89.385},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":6.195000000000006},null,{"$f":"IF(Bilans!W370<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W370<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W370<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W370<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W370<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM370*Bilans!F370+BN370","v":3.4819999999999998},2.5622264150943397,229.02460811320756,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":52.994071760261576},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F370<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F370<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F370<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F370<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F370*BT370+BU370","v":2.3352},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY370","v":3.931140801644399}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R371*Bilans!F371+S371","v":4.0914166666666665},{"v":0.958485243497566,"d":"95.85%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D04'!$C$39+'D04'!$C$40)","v":3.9215625},null,0.16985416666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC371*Bilans!F371+AD371","v":3.6830249999999998},2.710150471698113,233.12036819929247,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":40.943326268697405},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ371*Bilans!F371+AK371","v":4.080191666666667},{"v":0.9611221286581716,"d":"96.11%"},3.9215625,null,0.15862916666666704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU371*Bilans!F371+AV371","v":2.6484583333333336},1.948865566037736,167.63654382665098,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":56.93700834665547},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB371*Bilans!F371+BC371","v":4.0914166666666665},{"v":0.958485243497566,"d":"95.85%"},3.9215625,null,0.16985416666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W371<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W371<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W371<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W371<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM371*Bilans!F371+BN371","v":3.362527777777778},2.4743128930817613,212.83420928066045,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":44.84581368437843},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F371<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F371<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F371<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F371<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F371*BT371+BU371","v":2.448018333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY371","v":3.749971916059997}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":14831.239453799257},{"$f":"SUM(AA7:AA372)","v":2633.4477462007435},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8397382333818535},{"$f":"SUM(AF7:AF372)/229","v":3.2185073907244126},{"$f":"SUM(AG7:AG372)/Z373","v":2.9570584680749974},{"$f":"SUM(AH7:AH372)","v":10346.997376712916},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":14741.62954296462},{"$f":"SUM(AS7:AS372)","v":2723.0576570353774},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.11272658660844},{"$f":"SUM(AX7:AX372)/229","v":2.6610929728653425},{"$f":"SUM(AY7:AY372)/AR373","v":2.3046046197314634},{"$f":"SUM(AZ7:AZ372)","v":12621.827068613344},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":14831.239453799257},{"$f":"SUM(BK7:BK372)","v":2633.4477462007435},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.4864273993207178},{"$f":"SUM(BP7:BP372)/229","v":2.9070346317504767},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.682097843144114},{"$f":"SUM(BR7:BR372)","v":10912.936253566166},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1175.6415340084116},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":1105.050509106824},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.2209357096120863}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A16","index":29,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":8435.721402673105},null,null,"COP",{"$f":"K13","v":3.18603468001824},{"$f":"L13","v":2.4972790421128424},{"$f":"M13","v":2.9535267028946963},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.998956729243688},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9980623831010894},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9980577467079625},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.18603468001824},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.0432707563120536E-3},{"$f":"1-L3","v":1.937616898910588E-3},{"$f":"1-M3","v":1.9422532920374547E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.998956729243688},null,null,"COP-Inst",{"$f":"K14","v":3.1870790403251195},{"$f":"L14","v":2.4992204206596322},{"$f":"M14","v":2.9554727358756976}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.0432707563120536E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.1870790403251195},{"$nulls":10},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R7*Bilans!F7+S7","v":11.965499999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.331734988090761,"d":"33.17%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A16'!$C$39+'A16'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":7.996124999999998},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC7*Bilans!F7+AD7","v":3.2767166666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.1530669811320755},{"$f":"AF7*Z7","v":274.8370834103773},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":35.66142129959719},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ7*Bilans!F7+AK7","v":9.875257181369737},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4019515570175189,"d":"40.20%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":5.905882181369736},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU7*Bilans!F7+AV7","v":2.5581625990476557},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.5581625990476557},{"$f":"AX7*AR7","v":222.9822429459889},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":43.954535979010814},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB7*Bilans!F7+BC7","v":11.965499999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.331734988090761,"d":"33.17%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":7.996124999999998},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W7<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W7<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W7<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W7<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM7*Bilans!F7+BN7","v":2.8291574074074073},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.722396750524109},{"$f":"BP7*BJ7","v":237.29771275943392},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":41.30288870582614},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F7<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F7<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F7<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F7<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F7*BT7+BU7","v":2.328263959428593},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY7","v":3.9428519102503192}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R8*Bilans!F8+S8","v":11.523148148148149},{"v":0.4054881478505424,"d":"40.55%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A16'!$C$39+'A16'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":6.8506481481481485},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC8*Bilans!F8+AD8","v":3.0455185185185187},3.0455185185185187,{"$f":"AF8*Z8","v":316.8557466666667},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":44.06855488939424},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ8*Bilans!F8+AK8","v":8.85622364935588},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5275950772019895,"d":"52.76%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":4.183723649355879},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU8*Bilans!F8+AV8","v":2.3701377210560346},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.325418141413468},{"$f":"AX8*AR8","v":241.9365034326572},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":57.715039549154646},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB8*Bilans!F8+BC8","v":11.523148148148149},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4054881478505424,"d":"40.55%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":6.8506481481481485},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W8<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W8<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W8<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W8<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM8*Bilans!F8+BN8","v":3.0455185185185187},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.0455185185185187},{"$f":"BP8*BJ8","v":316.8557466666667},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":44.06855488939424},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F8<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F8<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F8<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F8<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F8*BT8+BU8","v":2.1339768971838855},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY8","v":4.3018272653815695}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":5412.112612353347},{"$nulls":9},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R9*Bilans!F9+S9","v":11.501157407407407},{"v":0.4217510314984402,"d":"42.18%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A16'!$C$39+'A16'!$C$40)","v":4.850625},null,6.650532407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC9*Bilans!F9+AD9","v":3.004175925925926},3.004175925925926,325.3973154166667,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":46.51070824253893},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ9*Bilans!F9+AK9","v":8.670642019424317},{"v":0.5594308920992744,"d":"55.94%"},4.850625,null,3.8200170194243173,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU9*Bilans!F9+AV9","v":2.3337030196636563},2.2896708872171727,248.00570214892807,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":61.024643663885264},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB9*Bilans!F9+BC9","v":11.501157407407407},{"v":0.4217510314984402,"d":"42.18%"},4.850625,null,6.650532407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W9<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W9<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W9<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W9<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM9*Bilans!F9+BN9","v":3.004175925925926},3.004175925925926,325.3973154166667,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":46.51070824253893},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F9<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F9<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F9<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F9<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F9*BT9+BU9","v":2.0942761821685645},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY9","v":4.383376021826485}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R10*Bilans!F10+S10","v":11.360532407407407},{"v":0.527236513677347,"d":"52.72%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A16'!$C$39+'A16'!$C$40)","v":5.9896875},null,5.370844907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC10*Bilans!F10+AD10","v":2.739800925925926},2.688106568832984,364.6483763286164,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":65.0985072649002},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ10*Bilans!F10+AK10","v":7.483896333283012},{"v":0.8003434619159753,"d":"80.03%"},5.9896875,null,1.4942088332830128,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU10*Bilans!F10+AV10","v":2.100712692338712},1.5458074528530146,209.69264549814358,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":113.20408934309839},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB10*Bilans!F10+BC10","v":11.360532407407407},{"v":0.527236513677347,"d":"52.72%"},5.9896875,null,5.370844907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W10<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W10<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W10<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W10<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM10*Bilans!F10+BN10","v":2.739800925925926},2.688106568832984,364.6483763286164,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":65.0985072649002},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F10<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F10<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F10<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F10<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F10*BT10+BU10","v":1.8404005572021693},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY10","v":4.988044566752199}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2269630088879184},{"$nulls":11},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R11*Bilans!F11+S11","v":11.37962962962963},{"v":0.5127583401139137,"d":"51.28%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A16'!$C$39+'A16'!$C$40)","v":5.835},null,5.54462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC11*Bilans!F11+AD11","v":2.775703703703704},2.7233319357092944,359.3164155974843,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":62.49792681099323},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ11*Bilans!F11+AK11","v":7.645059327697263},{"v":0.7632380273179039,"d":"76.32%"},5.835,null,1.810059327697263,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU11*Bilans!F11+AV11","v":2.132353354074198},1.8507217790077943,244.18423152228837,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":91.96552498088},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB11*Bilans!F11+BC11","v":11.37962962962963},{"v":0.5127583401139137,"d":"51.28%"},5.835,null,5.54462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W11<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W11<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W11<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W11<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM11*Bilans!F11+BN11","v":2.775703703703704},2.7233319357092944,359.3164155974843,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":62.49792681099323},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F11<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F11<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F11<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F11<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F11*BT11+BU11","v":1.8748774939260007},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY11","v":4.89631990876217}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R12*Bilans!F12+S12","v":11.353356481481482},{"v":0.53268938660251,"d":"53.27%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A16'!$C$39+'A16'!$C$40)","v":6.047812500000001},null,5.305543981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC12*Bilans!F12+AD12","v":2.726310185185185},2.6748703703703707,366.5842970833334,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":66.09339912629895},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ12*Bilans!F12+AK12","v":7.423338117200081},{"v":0.8147025508628054,"d":"81.47%"},6.047812500000001,null,1.37552561720008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU12*Bilans!F12+AV12","v":2.0888234739896197},1.5370587827470787,210.6500635285303,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":115.01920224809699},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB12*Bilans!F12+BC12","v":11.353356481481482},{"v":0.53268938660251,"d":"53.27%"},6.047812500000001,null,5.305543981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W12<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W12<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W12<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W12<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM12*Bilans!F12+BN12","v":2.726310185185185},2.6748703703703707,366.5842970833334,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":66.09339912629895},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F12<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F12<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F12<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F12<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F12*BT12+BU12","v":1.827445587039275},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY12","v":5.023405383507436}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17446.744712262465},null,{"$f":"F13/F15","v":7160.4737794701305},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.18603468001824},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.4972790421128424},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.9535267028946963},{"$nulls":4},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R13*Bilans!F13+S13","v":11.36273148148148},{"v":0.5255668506936664,"d":"52.56%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A16'!$C$39+'A16'!$C$40)","v":5.971875},null,5.390856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC13*Bilans!F13+AD13","v":2.7439351851851854},2.6921628232005594,364.04771776729564,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":64.79557941173033},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ13*Bilans!F13+AK13","v":7.502454496276169},{"v":0.7959894995649931,"d":"79.60%"},5.971875,null,1.530579496276169,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU13*Bilans!F13+AV13","v":2.1043561624779494},1.8264223296978428,246.9779595333908,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":95.5092626516775},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB13*Bilans!F13+BC13","v":11.36273148148148},{"v":0.5255668506936664,"d":"52.56%"},5.971875,null,5.390856481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W13<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W13<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W13<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W13<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM13*Bilans!F13+BN13","v":2.7439351851851854},2.6921628232005594,364.04771776729564,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":64.79557941173033},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F13<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F13<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F13<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F13<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F13*BT13+BU13","v":1.8443706287037014},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY13","v":4.97730762848467}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":17.942487737541477},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.1870790403251195},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.4992204206596322},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.9554727358756976},{"$nulls":4},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R14*Bilans!F14+S14","v":11.442824074074075},{"v":0.46519329193049175,"d":"46.52%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A16'!$C$39+'A16'!$C$40)","v":5.323125},null,6.119699074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC14*Bilans!F14+AD14","v":2.8945092592592596},2.8945092592592596,346.3425054166667,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":53.32681161970142},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ14*Bilans!F14+AK14","v":8.17836232739533},{"v":0.65087908641183,"d":"65.09%"},5.323125,null,2.85523732739533,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU14*Bilans!F14+AV14","v":2.2370551801807164},1.9415950620436404,232.3215571488318,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":79.49904334713982},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB14*Bilans!F14+BC14","v":11.442824074074075},{"v":0.46519329193049175,"d":"46.52%"},5.323125,null,6.119699074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W14<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W14<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W14<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W14<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM14*Bilans!F14+BN14","v":2.8945092592592596},2.8945092592592596,346.3425054166667,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":53.32681161970142},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F14<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F14<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F14<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F14<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F14*BT14+BU14","v":1.988964811812134},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY14","v":4.615466269428949}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.436534962572478},{"$nulls":4},{"$f":"F11","v":3.2269630088879184},{"$f":"F15","v":2.436534962572478},{"$f":"F28","v":2.9601606952906105},{"$nulls":4},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R15*Bilans!F15+S15","v":11.377662037037037},{"v":0.5142477849099213,"d":"51.42%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A16'!$C$39+'A16'!$C$40)","v":5.8509375},null,5.526724537037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC15*Bilans!F15+AD15","v":2.7720046296296297},2.719702655485675,359.8778546305032,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":62.76275263242617},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ15*Bilans!F15+AK15","v":7.628454655545492},{"v":0.766988566386335,"d":"76.70%"},5.8509375,null,1.7775171555454925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU15*Bilans!F15+AV15","v":2.1290934071075114},1.8478923910744436,244.51774091794803,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":92.37335779100754},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB15*Bilans!F15+BC15","v":11.377662037037037},{"v":0.5142477849099213,"d":"51.42%"},5.8509375,null,5.526724537037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W15<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W15<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W15<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W15<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM15*Bilans!F15+BN15","v":2.7720046296296297},2.719702655485675,359.8778546305032,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":62.76275263242617},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F15<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F15<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F15<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F15<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F15*BT15+BU15","v":1.871325324687788},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY15","v":4.905614154252731}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.908605130085131},{"$f":"F19","v":2.908605130085131},{"$f":"F19","v":2.908605130085131},{"$nulls":4},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R16*Bilans!F16+S16","v":11.53287037037037},{"v":0.3983180121231585,"d":"39.83%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A16'!$C$39+'A16'!$C$40)","v":4.59375},null,6.93912037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC16*Bilans!F16+AD16","v":3.0637962962962964},2.948181341719078,301.1567240566038,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":44.696538213339075},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ16*Bilans!F16+AK16","v":8.938270264694044},{"v":0.5139417207091179,"d":"51.39%"},4.59375,null,4.344520264694044,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU16*Bilans!F16+AV16","v":2.386245694303191},2.3412221906370934,239.1558467735791,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":56.28406416400051},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB16*Bilans!F16+BC16","v":11.53287037037037},{"v":0.3983180121231585,"d":"39.83%"},4.59375,null,6.93912037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W16<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W16<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W16<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W16<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM16*Bilans!F16+BN16","v":3.0637962962962964},2.948181341719078,301.1567240566038,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":44.696538213339075},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F16<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F16<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F16<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F16<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F16*BT16+BU16","v":2.151528792243291},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY16","v":4.2667335120477174}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":885.8237927372335},{"$nulls":9},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R17*Bilans!F17+S17","v":11.517824074074074},{"v":0.4094197801314388,"d":"40.94%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A16'!$C$39+'A16'!$C$40)","v":4.715625},null,6.802199074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC17*Bilans!F17+AD17","v":3.035509259259259},3.035509259259259,318.9561354166666,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":44.65370994555188},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ17*Bilans!F17+AK17","v":8.811293360004028},{"v":0.535179661751478,"d":"53.52%"},4.715625,null,4.095668360004027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU17*Bilans!F17+AV17","v":2.3613166880873533},2.3167635430291016,243.43392928378282,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":58.50694189652886},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB17*Bilans!F17+BC17","v":11.517824074074074},{"v":0.4094197801314388,"d":"40.94%"},4.715625,null,6.802199074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W17<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W17<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W17<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W17<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM17*Bilans!F17+BN17","v":3.035509259259259},3.035509259259259,318.9561354166666,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":44.65370994555188},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F17<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F17<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F17<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F17<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F17*BT17+BU17","v":2.1243651451275447},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY17","v":4.321291008306786}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8435.721402673105},{"$nulls":5},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R18*Bilans!F18+S18","v":11.512847222222222},{"v":0.4130982899538559,"d":"41.31%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A16'!$C$39+'A16'!$C$40)","v":4.7559375},null,6.756909722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC18*Bilans!F18+AD18","v":3.026152777777778},3.026152777777778,320.90080593749997,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":45.204203173262705},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ18*Bilans!F18+AK18","v":8.769293306914252},{"v":0.5423398823084324,"d":"54.23%"},4.7559375,null,4.013355806914252,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU18*Bilans!F18+AV18","v":2.353070939877499},2.3086733749741506,244.81749636569634,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":59.252567506017016},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB18*Bilans!F18+BC18","v":11.512847222222222},{"v":0.4130982899538559,"d":"41.31%"},4.7559375,null,6.756909722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W18<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W18<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W18<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W18<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM18*Bilans!F18+BN18","v":3.026152777777778},3.026152777777778,320.90080593749997,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":45.204203173262705},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F18<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F18<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F18<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F18<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F18*BT18+BU18","v":2.1153802464661826},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY18","v":4.339645326335781}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.908605130085131},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9373.804315196585},{"$nulls":5},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R19*Bilans!F19+S19","v":11.499652777777778},{"v":0.4228660285636644,"d":"42.29%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A16'!$C$39+'A16'!$C$40)","v":4.8628125},null,6.636840277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC19*Bilans!F19+AD19","v":3.0013472222222224},3.0013472222222224,325.9688184375,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":46.68026210451787},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ19*Bilans!F19+AK19","v":8.657944328955315},{"v":0.5616590168796751,"d":"56.17%"},4.8628125,null,3.7951318289553146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU19*Bilans!F19+AV19","v":2.3312101190420726},2.2872250224563735,248.40979162643055,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":61.25487156901386},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB19*Bilans!F19+BC19","v":11.499652777777778},{"v":0.4228660285636644,"d":"42.29%"},4.8628125,null,6.636840277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W19<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W19<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W19<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W19<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM19*Bilans!F19+BN19","v":3.0013472222222224},3.0013472222222224,325.9688184375,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":46.68026210451787},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F19<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F19<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F19<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F19<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F19*BT19+BU19","v":2.09155981745699},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY19","v":4.389068829578801}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":11254.30381572266},{"$nulls":5},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R20*Bilans!F20+S20","v":11.414467592592592},{"v":0.48647144117378655,"d":"48.65%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A16'!$C$39+'A16'!$C$40)","v":5.5528125},null,5.861655092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC20*Bilans!F20+AD20","v":2.841199074074074},2.841199074074074,355.62578510416665,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":56.830257504085886},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ20*Bilans!F20+AK20","v":7.939059699325686},{"v":0.6994294929501078,"d":"69.94%"},5.5528125,null,2.3862471993256857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU20*Bilans!F20+AV20","v":2.190073591543176},1.90081858888653,237.92071072445475,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":84.94554711535324},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB20*Bilans!F20+BC20","v":11.414467592592592},{"v":0.48647144117378655,"d":"48.65%"},5.5528125,null,5.861655092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W20<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W20<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W20<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W20<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM20*Bilans!F20+BN20","v":2.841199074074074},2.841199074074074,355.62578510416665,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":56.830257504085886},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F20<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F20<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F20<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F20<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F20*BT20+BU20","v":1.9377717845555358},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY20","v":4.7373999730858944}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R21*Bilans!F21+S21","v":11.0371875},{"v":0.5636626178544126,"d":"56.37%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A16'!$C$39+'A16'!$C$40)","v":6.22125},null,4.8159374999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC21*Bilans!F21+AD21","v":2.6782279411764707},2.627695338512764,371.0568587513875,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":69.32344755884081},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ21*Bilans!F21+AK21","v":7.310625},{"v":0.850987432675045,"d":"85.10%"},6.22125,null,1.0893749999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU21*Bilans!F21+AV21","v":1.7989801481349357},1.3237778448540094,186.9306694718347,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":137.60685050601475},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB21*Bilans!F21+BC21","v":7.306042734375},{"v":0.8515211621647052,"d":"85.15%"},6.22125,null,1.0847927343749992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W21<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W21<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W21<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W21<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM21*Bilans!F21+BN21","v":2.0167521126119334},1.4840251394691586,209.55918994443994,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":122.74785322380703},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F21<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F21<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F21<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F21<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F21*BT21+BU21","v":1.7989801481349357},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY21","v":6.302040860049534}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R22*Bilans!F22+S22","v":11.560300925925926},{"v":0.3781530020724662,"d":"37.82%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A16'!$C$39+'A16'!$C$40)","v":4.3715625},null,7.188738425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC22*Bilans!F22+AD22","v":3.115365740740741},2.9978047693920336,290.2399632606132,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":41.66201090717762},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ22*Bilans!F22+AK22","v":9.16975892939815},{"v":0.4767369059163395,"d":"47.67%"},4.3715625,null,4.79819642939815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU22*Bilans!F22+AV22","v":2.431693190250526},2.431693190250526,235.4304554470803,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":51.36115670379152},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB22*Bilans!F22+BC22","v":11.560300925925926},{"v":0.3781530020724662,"d":"37.82%"},4.3715625,null,7.188738425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W22<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W22<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W22<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W22<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM22*Bilans!F22+BN22","v":3.115365740740741},2.9978047693920336,290.2399632606132,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":41.66201090717762},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F22<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F22<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F22<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F22<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F22*BT22+BU22","v":2.201050210446612},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY22","v":4.170736295078566}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R23*Bilans!F23+S23","v":11.474421296296295},{"v":0.44160723832195203,"d":"44.16%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A16'!$C$39+'A16'!$C$40)","v":5.0671875},null,6.407233796296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC23*Bilans!F23+AD23","v":2.9539120370370373},2.9539120370370373,335.30594010416667,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":49.57193144684151},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ23*Bilans!F23+AK23","v":8.445013827244365},{"v":0.6000212200544661,"d":"60.00%"},5.0671875,null,3.3778263272443647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU23*Bilans!F23+AV23","v":2.2894060932339753},1.9870317035615632,225.55293625053193,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":73.69340143770042},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB23*Bilans!F23+BC23","v":11.474421296296295},{"v":0.44160723832195203,"d":"44.16%"},5.0671875,null,6.407233796296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W23<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W23<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W23<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W23<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM23*Bilans!F23+BN23","v":2.9539120370370373},2.9539120370370373,335.30594010416667,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":49.57193144684151},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F23<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F23<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F23<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F23<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F23*BT23+BU23","v":2.0460084707552006},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY23","v":4.486784943080699}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R24*Bilans!F24+S24","v":11.271796875000001},{"v":0.5421994884910485,"d":"54.22%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A16'!$C$39+'A16'!$C$40)","v":6.1115625},null,5.160234375000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC24*Bilans!F24+AD24","v":2.709556985294118},2.6584332685904557,368.39903627809383,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":67.24448460381481},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ24*Bilans!F24+AK24","v":7.37765625},{"v":0.8283880805642035,"d":"82.84%"},6.1115625,null,1.2660937500000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU24*Bilans!F24+AV24","v":1.8157845401995942},1.3361433409015884,185.15940382378983,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":133.7917643472106},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB24*Bilans!F24+BC24","v":7.3727700585937495},{"v":0.8289370821861347,"d":"82.89%"},6.1115625,null,1.2612075585937497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W24<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W24<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W24<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W24<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM24*Bilans!F24+BN24","v":2.042210445945267},1.5027586300351965,208.24853405370243,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":118.95787615328024},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F24<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F24<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F24<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F24<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F24*BT24+BU24","v":1.8157845401995942},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY24","v":6.268705348316111}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R25*Bilans!F25+S25","v":11.398032407407408},{"v":0.4988525472435747,"d":"49.89%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A16'!$C$39+'A16'!$C$40)","v":5.6859375},null,5.712094907407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC25*Bilans!F25+AD25","v":2.810300925925926},2.810300925925926,360.7372526041667,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":58.92167044190932},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ25*Bilans!F25+AK25","v":7.80036184958736},{"v":0.7289325302647064,"d":"72.89%"},5.6859375,null,2.1144243495873605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU25*Bilans!F25+AV25","v":2.1628434462920305},1.8771848779138376,240.960143891215,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":88.2106109782973},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB25*Bilans!F25+BC25","v":11.398032407407408},{"v":0.4988525472435747,"d":"49.89%"},5.6859375,null,5.712094907407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W25<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W25<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W25<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W25<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM25*Bilans!F25+BN25","v":2.810300925925926},2.810300925925926,360.7372526041667,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":58.92167044190932},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F25<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F25<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F25<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F25<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F25*BT25+BU25","v":1.9081007238598748},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY25","v":4.811066777140509}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17446.651696345176},null,{"$f":"F26/F28","v":5893.819117354496},{"$nulls":9},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R26*Bilans!F26+S26","v":11.165520833333334},{"v":0.5518103536743508,"d":"55.18%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A16'!$C$39+'A16'!$C$40)","v":6.16125},null,5.004270833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC26*Bilans!F26+AD26","v":2.6953651960784315},2.6445092489826125,369.6230577302997,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":68.18024934848147},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ26*Bilans!F26+AK26","v":7.347291666666667},{"v":0.8385743045906938,"d":"83.86%"},6.16125,null,1.186041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU26*Bilans!F26+AV26","v":1.8081722942215865},1.3305418768800354,185.96983813152252,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":135.5111801687821},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB26*Bilans!F26+BC26","v":7.342543151041666},{"v":0.8391166212112653,"d":"83.91%"},6.16125,null,1.1812931510416664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W26<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W26<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W26<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W26<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM26*Bilans!F26+BN26","v":2.030678038537859},1.494272518924085,208.85446997001935,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":120.66292976452718},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F26<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F26<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F26<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F26<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F26*BT26+BU26","v":1.8081722942215865},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY26","v":6.283729283270333}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":18.035503654828517},{"$nulls":11},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R27*Bilans!F27+S27","v":11.406828703703704},{"v":0.4922216021510832,"d":"49.22%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A16'!$C$39+'A16'!$C$40)","v":5.6146875000000005},null,5.792141203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC27*Bilans!F27+AD27","v":2.826837962962963},2.826837962962963,358.0260951041667,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":57.79663607911602},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ27*Bilans!F27+AK27","v":7.874594501559985},{"v":0.7130129048407142,"d":"71.30%"},5.6146875000000005,null,2.2599070015599843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU27*Bilans!F27+AV27","v":2.1774173268489814},1.8898339063217573,239.35218882041636,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":86.45295465038774},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB27*Bilans!F27+BC27","v":11.406828703703704},{"v":0.4922216021510832,"d":"49.22%"},5.6146875000000005,null,5.792141203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W27<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W27<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W27<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W27<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM27*Bilans!F27+BN27","v":2.826837962962963},2.826837962962963,358.0260951041667,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":57.79663607911602},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F27<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F27<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F27<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F27<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F27*BT27+BU27","v":1.923981009866003},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY27","v":4.7713568652319225}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.9601606952906105},{"$nulls":11},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R28*Bilans!F28+S28","v":11.511921296296297},{"v":0.4137830147894192,"d":"41.38%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A16'!$C$39+'A16'!$C$40)","v":4.7634375},null,6.748483796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC28*Bilans!F28+AD28","v":3.0244120370370373},3.0244120370370373,321.2606076041667,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":45.306996309353046},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ28*Bilans!F28+AK28","v":8.761479343548713},{"v":0.5436795903088482,"d":"54.37%"},4.7634375,null,3.9980418435487124,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU28*Bilans!F28+AV28","v":2.351536847187294},2.3071682274290435,245.07317703808155,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":59.39186547861483},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB28*Bilans!F28+BC28","v":11.511921296296297},{"v":0.4137830147894192,"d":"41.38%"},4.7634375,null,6.748483796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W28<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W28<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W28<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W28<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM28*Bilans!F28+BN28","v":3.0244120370370373},3.0244120370370373,321.2606076041667,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":45.306996309353046},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F28<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F28<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F28<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F28<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F28*BT28+BU28","v":2.113708637412906},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY28","v":4.343077299071811}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R29*Bilans!F29+S29","v":16.21125},{"v":0.18708073097386077,"d":"18.71%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A16'!$C$39+'A16'!$C$40)","v":3.0328125000000004},null,13.1784375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC29*Bilans!F29+AD29","v":4.284041666666667},4.122379716981133,266.6664379422171,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":20.24240383685692},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ29*Bilans!F29+AK29","v":14.178793205804752},{"v":0.2138977877721199,"d":"21.39%"},3.0328125000000004,null,11.145980705804751,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU29*Bilans!F29+AV29","v":3.2632148027670596},3.140074621530567,203.1235770802586,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":26.5748063526355},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB29*Bilans!F29+BC29","v":16.21125},{"v":0.18708073097386077,"d":"18.71%"},3.0328125000000004,null,13.1784375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W29<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W29<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W29<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W29<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM29*Bilans!F29+BN29","v":3.0465324074074074},2.9315689203354296,189.63586453419813,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":28.46492007100827},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F29<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F29<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F29<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F29<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F29*BT29+BU29","v":2.9734728816602356},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY29","v":3.0872990490750185}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R30*Bilans!F30+S30","v":13.62725},{"v":0.2643829459355336,"d":"26.44%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A16'!$C$39+'A16'!$C$40)","v":3.6028124999999998},null,10.024437500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC30*Bilans!F30+AD30","v":3.6709750000000003},3.5324476415094344,276.8290905459906,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":28.61870443939601},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ30*Bilans!F30+AK30","v":11.559624133876333},{"v":0.3116721147914915,"d":"31.17%"},3.6028124999999998,null,7.956811633876334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU30*Bilans!F30+AV30","v":2.83411396206496},2.7271662653832633,213.7212023024229,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":37.069274537169704},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB30*Bilans!F30+BC30","v":13.62725},{"v":0.2643829459355336,"d":"26.44%"},3.6028124999999998,null,10.024437500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W30<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W30<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W30<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W30<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM30*Bilans!F30+BN30","v":2.914236111111111},2.804264937106918,219.76323245872643,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":36.05011554446633},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F30<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F30<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F30<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F30<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F30*BT30+BU30","v":2.5807931772389763},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY30","v":3.5570459814300532}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R31*Bilans!F31+S31","v":12.5435},{"v":0.30628413122334275,"d":"30.63%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A16'!$C$39+'A16'!$C$40)","v":3.841875},null,8.701625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC31*Bilans!F31+AD31","v":3.4138500000000005},3.2850254716981135,276.2870672971698,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":33.027278154989745},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ31*Bilans!F31+AK31","v":10.46112394745899},{"v":0.36725260299904894,"d":"36.73%"},3.841875,null,6.61924894745899,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU31*Bilans!F31+AV31","v":2.6541456818362836},2.553989241012273,214.80326511533718,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":42.4807780149449},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB31*Bilans!F31+BC31","v":12.5435},{"v":0.30628413122334275,"d":"30.63%"},3.841875,null,8.701625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W31<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W31<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W31<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W31<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM31*Bilans!F31+BN31","v":2.85875},2.7508726415094342,231.36214351415094,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":39.44037552406182},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F31<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F31<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F31<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F31<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F31*BT31+BU31","v":2.4161002091017703},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY31","v":3.7995112807894813}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R37*Bilans!F37+S37","v":11.533449074074074},{"v":0.39789159951429515,"d":"39.79%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A16'!$C$39+'A16'!$C$40)","v":4.5890625},null,6.944386574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC37*Bilans!F37+AD37","v":3.064884259259259},2.949228249475891,300.9318775058962,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":44.63146418843362},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ37*Bilans!F37+AK37","v":8.943153991797505},{"v":0.5131369206220762,"d":"51.31%"},4.5890625,null,4.354091491797505,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU37*Bilans!F37+AV37","v":2.3872045022345696},2.3421629078527855,238.9884477100286,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":56.19949601228736},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB37*Bilans!F37+BC37","v":11.533449074074074},{"v":0.39789159951429515,"d":"39.79%"},4.5890625,null,6.944386574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W37<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W37<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W37<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W37<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM37*Bilans!F37+BN37","v":3.064884259259259},2.949228249475891,300.9318775058962,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":44.63146418843362},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F37<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F37<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F37<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F37<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F37*BT37+BU37","v":2.1525735479015884},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY37","v":4.264662644836929}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R44*Bilans!F44+S44","v":11.511574074074074},{"v":0.41403981500100545,"d":"41.40%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A16'!$C$39+'A16'!$C$40)","v":4.76625},null,6.745324074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC44*Bilans!F44+AD44","v":3.0237592592592595},3.0237592592592595,321.3953716666667,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":45.345574248390825},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ44*Bilans!F44+AK44","v":8.758549107286635},{"v":0.5441825970964461,"d":"54.42%"},4.76625,null,3.9922991072866347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU44*Bilans!F44+AV44","v":2.3509615624284668},2.306603797099628,245.16891759371944,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":59.444149087246856},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB44*Bilans!F44+BC44","v":11.511574074074074},{"v":0.41403981500100545,"d":"41.40%"},4.76625,null,6.745324074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W44<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W44<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W44<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W44<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM44*Bilans!F44+BN44","v":3.0237592592592595},3.0237592592592595,321.3953716666667,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":45.345574248390825},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F44<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F44<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F44<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F44<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F44*BT44+BU44","v":2.1130817840179272},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY44","v":4.344365688745211}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R61*Bilans!F61+S61","v":11.482291666666667},{"v":0.43575251746348537,"d":"43.58%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A16'!$C$39+'A16'!$C$40)","v":5.0034374999999995},null,6.478854166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC61*Bilans!F61+AD61","v":2.9687083333333333},2.9687083333333333,332.44338093749997,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":48.660026105629555},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ61*Bilans!F61+AK61","v":8.51143251585145},{"v":0.5878490478167735,"d":"58.78%"},5.0034374999999995,null,3.50799501585145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU61*Bilans!F61+AV61","v":2.3024458811007213},2.2590035059856137,252.96886010903395,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":63.947410713279325},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB61*Bilans!F61+BC61","v":11.482291666666667},{"v":0.43575251746348537,"d":"43.58%"},5.0034374999999995,null,6.478854166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W61<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W61<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W61<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W61<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM61*Bilans!F61+BN61","v":2.9687083333333333},2.9687083333333333,332.44338093749997,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":48.660026105629555},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F61<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F61<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F61<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F61<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F61*BT61+BU61","v":2.060217147708052},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY61","v":4.455840982690856}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R71*Bilans!F71+S71","v":13.18525},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.2806402988187558,"d":"28.06%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A16'!$C$39+'A16'!$C$40)","v":3.7003125},null,9.484937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC71*Bilans!F71+AD71","v":3.5661083333333337},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.4315382075471703},276.95086988561326,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":30.33994340235504},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ71*Bilans!F71+AK71","v":11.111608371572789},{"v":0.3330132215122553,"d":"33.30%"},3.7003125,null,7.411295871572789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU71*Bilans!F71+AV71","v":2.7607151340501273},2.65653720446333,214.40247642922424,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":39.19112249776781},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB71*Bilans!F71+BC71","v":13.18525},{"v":0.2806402988187558,"d":"28.06%"},3.7003125,null,9.484937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W71<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W71<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W71<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W71<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM71*Bilans!F71+BN71","v":2.8916064814814813},2.782489255765199,224.5677516096698,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":37.41709865879374},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F71<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F71<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F71<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F71<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F71*BT71+BU71","v":2.513624280430076},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY71","v":3.652097121861554}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R77*Bilans!F77+S77","v":11.956999999999999},{"v":0.3321276239859497,"d":"33.21%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A16'!$C$39+'A16'!$C$40)","v":3.97125},null,7.9857499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC77*Bilans!F77+AD77","v":3.2747},3.15112641509434,274.8097346603774,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":35.70180474547286},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ77*Bilans!F77+AK77","v":9.86664149363313},{"v":0.40249258094181467,"d":"40.25%"},3.97125,null,5.895391493633131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU77*Bilans!F77+AV77","v":2.5567510831242934},2.5567510831242934,222.97426195926963,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":44.00150673350899},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB77*Bilans!F77+BC77","v":11.956999999999999},{"v":0.3321276239859497,"d":"33.21%"},3.97125,null,7.9857499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W77<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W77<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W77<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W77<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM77*Bilans!F77+BN77","v":2.828722222222222},2.721977987421383,237.3837002830188,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":41.330569357974746},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F77<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F77<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F77<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F77<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F77*BT77+BU77","v":2.326972249874576},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY77","v":3.9450405996439377}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R94*Bilans!F94+S94","v":11.554166666666667},{"v":0.3826541651640822,"d":"38.27%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A16'!$C$39+'A16'!$C$40)","v":4.42125},null,7.1329166666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC94*Bilans!F94+AD94","v":3.103833333333333},2.9867075471698112,292.72720669811315,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":42.331864771898125},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ94*Bilans!F94+AK94","v":9.11799142210145},{"v":0.4848929764600525,"d":"48.49%"},4.42125,null,4.696741422101451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU94*Bilans!F94+AV94","v":2.421529826177915},2.421529826177915,237.33413826369744,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":52.2119936881218},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB94*Bilans!F94+BC94","v":11.554166666666667},{"v":0.3826541651640822,"d":"38.27%"},4.42125,null,7.1329166666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W94<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W94<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W94<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W94<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM94*Bilans!F94+BN94","v":3.103833333333333},2.9867075471698112,292.72720669811315,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":42.331864771898125},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F94<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F94<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F94<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F94<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F94*BT94+BU94","v":2.189975800468654},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY94","v":4.191827141667723}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R104*Bilans!F104+S104","v":17.924152802011875},{"v":0.11752647521301823,"d":"11.75%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A16'!$C$39+'A16'!$C$40)","v":2.1065625},null,15.817590302011876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC104*Bilans!F104+AD104","v":4.5955524825},4.422135407688679,187.7528140719421,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":12.385458596489874},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ104*Bilans!F104+AK104","v":17.924152802011875},{"v":0.11752647521301823,"d":"11.75%"},2.1065625,null,15.817590302011876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU104*Bilans!F104+AV104","v":4.5955524825},4.422135407688679,187.7528140719421,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.385458596489874},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB104*Bilans!F104+BC104","v":17.924152802011875},{"v":0.11752647521301823,"d":"11.75%"},2.1065625,null,15.817590302011876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W104<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W104<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W104<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W104<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM104*Bilans!F104+BN104","v":4.472727888888889},4.303945704402516,182.7347747446698,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":12.725572942050704},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F104<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F104<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F104<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F104<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F104*BT104+BU104","v":3.2137173912103445},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY104","v":2.8565050632976305}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F116<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F116<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F116<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F116<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F116<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F116<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F116<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F116<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F116<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F116<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F116<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F116<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F116<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F116<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F116<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F116*BT116+BU116","v":3.1955081575344826},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY116","v":2.8727825270466205}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F119<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F119<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F119<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F119<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F119<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F119<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F119<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F119<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F119<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F119<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F119<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F119<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F119<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F119<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F119<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F119*BT119+BU119","v":3.3387665163517237},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY119","v":2.7495184089814715}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F136<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F136<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F136<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F136<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F136<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F136<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F136<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F136<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F136<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F136<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F136<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F136<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F136<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F136<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F136<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F136*BT136+BU136","v":3.4179209402896547},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY136","v":2.685843283204214}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F142<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F142<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F142<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F142<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F142<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F142<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F142<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F142<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F142<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F142<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F142<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F142<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F142<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F142<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F142<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F142*BT142+BU142","v":3.346570473641379},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY142","v":2.7431067333870636}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F152<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F152<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F152<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F152<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F152<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F152<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F152<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F152<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F152<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F152<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F152<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F152<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F152<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F152<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F152<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F152*BT152+BU152","v":3.477937088017241},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY152","v":2.6394957032513444}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F169<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F169<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F169<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F169<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F169<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F169<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F169<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F169<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F169<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F169<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F169<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F169<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F169<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F169<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F169<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F169*BT169+BU169","v":3.5515172567482756},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY169","v":2.5848107544900665}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F175<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F175<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F175<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F175<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F175<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F175<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F175<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F175<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F175<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F175<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F175<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F175<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F175<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F175<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F175<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F175*BT175+BU175","v":3.4097453659862067},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY175","v":2.692283151573359}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F185<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F185<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F185<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F185<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F185<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F185<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F185<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F185<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F185<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F185<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F185<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F185<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F185<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F185<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F185<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F185*BT185+BU185","v":3.626398085027586},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY185","v":2.531437471771709}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F201<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F201<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F201<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F201<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F201<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F201<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F201<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F201<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F201<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F201<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F201<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F201<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F201<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F201<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F201<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F201*BT201+BU201","v":3.5779020647275854},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY201","v":2.5657493788050196}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F211<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F211<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F211<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F211<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F211<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F211<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F211<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.06173089480551726},{"$f":"IF(Bilans!F211<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F211<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F211<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F211<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F211<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F211<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F211<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F211<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.396611210096551},{"$f":"Bilans!F211*BT211+BU211","v":3.739515384178241},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY211","v":2.4548635469826543}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F217<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F217<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F217<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F217<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F217<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F217<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F217<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F217<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F217<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F217<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F217<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F217<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F217<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F217<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F217<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F217*BT217+BU217","v":3.4805384071137926},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY217","v":2.637522970939556}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F234<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F234<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F234<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F234<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F234<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F234<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F234<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.06173089480551726},{"$f":"IF(Bilans!F234<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F234<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F234<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F234<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F234<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F234<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F234<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F234<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.396611210096551},{"$f":"Bilans!F234*BT234+BU234","v":3.9056743760297583},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY234","v":2.3504263582085305}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F244<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F244<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F244<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F244<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F244<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F244<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F244<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F244<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F244<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F244<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F244<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F244<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F244<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F244<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F244<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F244*BT244+BU244","v":3.3606919201655168},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY244","v":2.7315803465697854}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R250*Bilans!F250+S250","v":18.412336343315744},{"v":0.09755687526597323,"d":"9.76%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A16'!$C$39+'A16'!$C$40)","v":1.7962499999999997},null,16.616086343315743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC250*Bilans!F250+AD250","v":4.6835000099999995},4.506764160566037,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ250*Bilans!F250+AK250","v":18.412336343315744},{"v":0.09755687526597323,"d":"9.76%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":16.616086343315743},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU250*Bilans!F250+AV250","v":4.6835000099999995},4.506764160566037,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB250*Bilans!F250+BC250","v":18.412336343315744},{"v":0.09755687526597323,"d":"9.76%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":16.616086343315743},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W250<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W250<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W250<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W250<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM250*Bilans!F250+BN250","v":4.544751037037037},4.373250997903564,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F250<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F250<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F250<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F250<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F250*BT250+BU250","v":3.275220006993103},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY250","v":2.8028651450587367}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A16'!$C$39+'A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W260<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W260<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W260<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W260<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":0.9885231481481479},0.9512203878406706,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F260<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F260<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F260<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F260<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F260*BT260+BU260","v":3.5834763199344826},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY260","v":2.5617582426686276}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R277*Bilans!F277+S277","v":19.289886817864996},{"v":0.06420138758165458,"d":"6.42%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A16'!$C$39+'A16'!$C$40)","v":1.2384375000000003},null,18.051449317864996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC277*Bilans!F277+AD277","v":4.841592997499999},4.658891374952829,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ277*Bilans!F277+AK277","v":19.289886817864996},{"v":0.06420138758165458,"d":"6.42%"},1.2384375000000003,null,18.051449317864996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU277*Bilans!F277+AV277","v":4.841592997499999},4.658891374952829,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB277*Bilans!F277+BC277","v":19.289886817864996},{"v":0.06420138758165458,"d":"6.42%"},1.2384375000000003,null,18.051449317864996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W277<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W277<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W277<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W277<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM277*Bilans!F277+BN277","v":4.67421862962963},4.497833020964361,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F277<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F277<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F277<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F277<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F277*BT277+BU277","v":3.3857760685965514},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY277","v":2.7113429281828525}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R286*Bilans!F286+S286","v":18.521477074604224},{"v":0.0932363543708838,"d":"9.32%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A16'!$C$39+'A16'!$C$40)","v":1.7268749999999997},null,16.794602074604224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC286*Bilans!F286+AD286","v":4.703161995},4.5256841838679245,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ286*Bilans!F286+AK286","v":18.521477074604224},{"v":0.0932363543708838,"d":"9.32%"},1.7268749999999997,null,16.794602074604224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU286*Bilans!F286+AV286","v":4.703161995},4.5256841838679245,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB286*Bilans!F286+BC286","v":18.521477074604224},{"v":0.0932363543708838,"d":"9.32%"},1.7268749999999997,null,16.794602074604224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W286<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W286<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W286<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W286<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM286*Bilans!F286+BN286","v":4.560852888888889},4.3887452327044025,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F286<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F286<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F286<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F286<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F286*BT286+BU286","v":3.2889698365034477},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY286","v":2.7911475192364166}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R292*Bilans!F292+S292","v":17.35734383575198},{"v":0.14291501185166966,"d":"14.29%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A16'!$C$39+'A16'!$C$40)","v":2.4806249999999994},null,14.87671883575198,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC292*Bilans!F292+AD292","v":4.501975833333334},4.332089952830189,222.8210467238207,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":15.316198583700288},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ292*Bilans!F292+AK292","v":15.25538996503958},{"v":0.1626064627443015,"d":"16.26%"},2.4806249999999994,null,12.77476496503958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU292*Bilans!F292+AV292","v":3.438174665339223},3.308432225137743,170.16921149995977,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":20.055163740655903},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB292*Bilans!F292+BC292","v":17.35734383575198},{"v":0.14291501185166966,"d":"14.29%"},2.4806249999999994,null,14.87671883575198,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W292<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W292<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W292<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W292<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM292*Bilans!F292+BN292","v":4.507261111111112},4.337175786163523,223.08263656132075,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":15.298238593804225},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F292<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F292<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F292<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F292<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F292*BT292+BU292","v":3.138294999203534},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY292","v":2.9251552203759643}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R309*Bilans!F309+S309","v":16.84977454485488},{"v":0.16758384466706347,"d":"16.76%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A16'!$C$39+'A16'!$C$40)","v":2.8237500000000004},null,14.02602454485488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC309*Bilans!F309+AD309","v":4.423235},4.256320471698113,253.97464254622642,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":18.084704972717933},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ309*Bilans!F309+AK309","v":14.806619362796836},{"v":0.19070862367779676,"d":"19.07%"},2.8237500000000004,null,11.982869362796835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU309*Bilans!F309+AV309","v":3.3657485955201194},3.238739214557096,193.2555689326219,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":23.76674838592288},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB309*Bilans!F309+BC309","v":16.84977454485488},{"v":0.16758384466706347,"d":"16.76%"},2.8237500000000004,null,14.02602454485488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W309<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W309<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W309<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W309<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM309*Bilans!F309+BN309","v":4.427622222222223},4.260542138364781,254.2265493962265,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":18.066785282293477},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F309<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F309<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F309<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F309<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F309*BT309+BU309","v":3.068377557312072},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY309","v":2.991809133176482}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R315*Bilans!F315+S315","v":17.681855349604223},{"v":0.12788533529376567,"d":"12.79%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A16'!$C$39+'A16'!$C$40)","v":2.2612500000000004},null,15.420605349604223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC315*Bilans!F315+AD315","v":4.552318333333333},4.380532735849056,202.249196414151,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":13.596359984388052},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ315*Bilans!F315+AK315","v":15.542308874670184},{"v":0.1454899666603097,"d":"14.55%"},2.2612500000000004,null,13.281058874670183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU315*Bilans!F315+AV315","v":3.4844798575186497},3.3529900515745497,154.807550681197,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":17.76304107196239},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB315*Bilans!F315+BC315","v":17.681855349604223},{"v":0.12788533529376567,"d":"12.79%"},2.2612500000000004,null,15.420605349604223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W315<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W315<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W315<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W315<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM315*Bilans!F315+BN315","v":4.558177777777779},4.3861710691823905,202.50951826415104,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":13.578882141298298},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F315<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F315<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F315<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F315<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F315*BT315+BU315","v":3.1829963145111897},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY315","v":2.8840749699107855}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R325*Bilans!F325+S325","v":14.502749999999999},{"v":0.235106272948234,"d":"23.51%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A16'!$C$39+'A16'!$C$40)","v":3.4096875000000004},null,11.093062499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC325*Bilans!F325+AD325","v":3.8786916666666666},3.7323259433962264,275.1937226214623,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":25.484088593144225},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ325*Bilans!F325+AK325","v":12.447039970746816},{"v":0.27393561103792463,"d":"27.39%"},3.4096875000000004,null,9.037352470746816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU325*Bilans!F325+AV325","v":2.9795001021712633},2.867066136051593,211.39595387642413,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":33.17500207057952},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB325*Bilans!F325+BC325","v":14.502749999999999},{"v":0.235106272948234,"d":"23.51%"},3.4096875000000004,null,11.093062499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W325<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W325<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W325<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W325<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM325*Bilans!F325+BN325","v":2.959060185185185},2.8473975366876307,209.94573887382077,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":33.4041607378248},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F325<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F325<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F325<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F325<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F325*BT325+BU325","v":2.7138392613027578},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY325","v":3.382661652405018}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R342*Bilans!F342+S342","v":11.582407407407407},{"v":0.3619713806059637,"d":"36.20%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A16'!$C$39+'A16'!$C$40)","v":4.1925},null,7.389907407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC342*Bilans!F342+AD342","v":3.156925925925926},3.037796645702306,281.0569456603774,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":39.28860747438458},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ342*Bilans!F342+AK342","v":9.356317304750403},{"v":0.4480929690008886,"d":"44.81%"},4.1925,null,5.1638173047504035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU342*Bilans!F342+AV342","v":2.46831965322918},2.46831965322918,228.36893431676373,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":48.35305664072289},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB342*Bilans!F342+BC342","v":11.582407407407407},{"v":0.3619713806059637,"d":"36.20%"},4.1925,null,7.389907407407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W342<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W342<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W342<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W342<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM342*Bilans!F342+BN342","v":3.156925925925926},3.037796645702306,281.0569456603774,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":39.28860747438458},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F342<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F342<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F342<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F342<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F342*BT342+BU342","v":2.240959876593593},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY342","v":4.096458886160071}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R352*Bilans!F352+S352","v":11.534143518518519},{"v":0.3973799608649841,"d":"39.74%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A16'!$C$39+'A16'!$C$40)","v":4.5834375},null,6.950706018518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC352*Bilans!F352+AD352","v":3.066189814814815},2.950484538784067,300.6617507134434,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":44.55343631598015},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ352*Bilans!F352+AK352","v":8.94901446432166},{"v":0.5121723200105953,"d":"51.22%"},4.5834375,null,4.365576964321661,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU352*Bilans!F352+AV352","v":2.3883550717522235},2.343291768511616,238.78728944075496,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":56.0981038581873},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB352*Bilans!F352+BC352","v":11.534143518518519},{"v":0.3973799608649841,"d":"39.74%"},4.5834375,null,6.950706018518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W352<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W352<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W352<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W352<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM352*Bilans!F352+BN352","v":3.066189814814815},2.950484538784067,300.6617507134434,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":44.55343631598015},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F352<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F352<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F352<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F352<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F352*BT352+BU352","v":2.1538272546915462},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY352","v":4.262180256101684}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R358*Bilans!F358+S358","v":11.588310185185184},{"v":0.35766107687544324,"d":"35.77%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A16'!$C$39+'A16'!$C$40)","v":4.1446875},null,7.4436226851851846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC358*Bilans!F358+AD358","v":3.1680231481481482},3.048475104821803,278.5467915153302,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":38.66540514421884},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ358*Bilans!F358+AK358","v":9.406131321205718},{"v":0.44063678875671025,"d":"44.06%"},4.1446875,null,5.261443821205718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU358*Bilans!F358+AV358","v":2.478099494129239},2.478099494129239,226.4301460273239,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":47.56488804393935},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB358*Bilans!F358+BC358","v":11.588310185185184},{"v":0.35766107687544324,"d":"35.77%"},4.1446875,null,7.4436226851851846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W358<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W358<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W358<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W358<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM358*Bilans!F358+BN358","v":3.1680231481481482},3.048475104821803,278.5467915153302,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":38.66540514421884},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F358<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F358<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F358<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F358<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F358*BT358+BU358","v":2.2516163843082317},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY358","v":4.077071060584056}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R369*Bilans!F369+S369","v":11.672249999999998},{"v":0.345611385979567,"d":"34.56%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A16'!$C$39+'A16'!$C$40)","v":4.0340625},null,7.638187499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC369*Bilans!F369+AD369","v":3.207141666666667},3.0861174528301887,273.79262512146227,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":37.083998502728825},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ369*Bilans!F369+AK369","v":9.57801595445681},{"v":0.4211793464514834,"d":"42.12%"},4.0340625,null,5.543953454456809,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU369*Bilans!F369+AV369","v":2.509465299691661},2.509465299691661,222.63348772539493,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":45.60556187569598},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB369*Bilans!F369+BC369","v":11.672249999999998},{"v":0.345611385979567,"d":"34.56%"},4.0340625,null,7.638187499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W369<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W369<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W369<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W369<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM369*Bilans!F369+BN369","v":2.8141435185185184},2.7079494234800836,240.2425029775943,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":42.26281850305825},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F369<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F369<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F369<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F369<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F369*BT369+BU369","v":2.2836999798149966},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY369","v":4.019792477619445}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R370*Bilans!F370+S370","v":11.566666666666666},{"v":0.37348703170028824,"d":"37.35%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A16'!$C$39+'A16'!$C$40)","v":4.32},null,7.246666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC370*Bilans!F370+AD370","v":3.1273333333333335},3.009320754716981,287.6308777358491,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":40.97210302581916},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ370*Bilans!F370+AK370","v":9.223479927536234},{"v":0.46836985974272666,"d":"46.84%"},4.32,null,4.9034799275362335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU370*Bilans!F370+AV370","v":2.442240077495688},2.442240077495688,233.4293066070379,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":50.48570004896159},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB370*Bilans!F370+BC370","v":11.566666666666666},{"v":0.37348703170028824,"d":"37.35%"},4.32,null,7.246666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W370<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W370<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W370<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W370<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM370*Bilans!F370+BN370","v":3.1273333333333335},3.009320754716981,287.6308777358491,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":40.97210302581916},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F370<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F370<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F370<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F370<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F370*BT370+BU370","v":2.2125425226878894},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY370","v":4.1490728001230694}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R371*Bilans!F371+S371","v":12.18225},{"v":0.32190789878716985,"d":"32.19%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A16'!$C$39+'A16'!$C$40)","v":3.9215625},null,8.2606875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC371*Bilans!F371+AD371","v":3.3281416666666668},3.20255141509434,275.47546634787744,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":34.648179097768306},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ371*Bilans!F371+AK371","v":10.094957218653207},{"v":0.38846747094220824,"d":"38.85%"},3.9215625,null,6.173394718653206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU371*Bilans!F371+AV371","v":2.594156255093391},2.4962635662219426,214.72235130749598,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":44.45146598359411},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB371*Bilans!F371+BC371","v":12.18225},{"v":0.32190789878716985,"d":"32.19%"},3.9215625,null,8.2606875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W371<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W371<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W371<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W371<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM371*Bilans!F371+BN371","v":2.8402546296296296},2.733075209643606,235.09229684551892,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":40.599898095914305},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F371<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F371<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F371<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F371<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F371*BT371+BU371","v":2.3612025530560348},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY371","v":3.8878494299943043}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.4891017378564326},{"$f":"SUM(AF7:AF372)/229","v":3.380520144613378},{"$f":"SUM(AG7:AG372)/Z373","v":3.2269630088879184},{"$f":"SUM(AH7:AH372)","v":7209.994581438382},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17446.744712262465},{"$f":"SUM(AS7:AS372)","v":17.942487737541477},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.8672761971464613},{"$f":"SUM(AX7:AX372)/229","v":2.730654756438302},{"$f":"SUM(AY7:AY372)/AR373","v":2.436534962572478},{"$f":"SUM(AZ7:AZ372)","v":10028.576994487938},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17446.651696345176},{"$f":"SUM(BK7:BK372)","v":18.035503654828517},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.278258666570471},{"$f":"SUM(BP7:BP372)/229","v":3.163768483076861},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.9601606952906105},{"$f":"SUM(BR7:BR372)","v":8148.077493961862},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1061.6408724810728},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1225.7268212347226},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.908605130085131}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A14","index":30,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":8330.467304914275},null,null,"COP",{"$f":"K13","v":3.251772342489469},{"$f":"L13","v":2.5291044949606283},{"$f":"M13","v":3.058269979222098},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.998956729243688},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9977157396067464},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9978914928473601},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.251772342489469},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.0432707563120536E-3},{"$f":"1-L3","v":2.2842603932535788E-3},{"$f":"1-M3","v":2.1085071526398824E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.998956729243688},null,null,"COP-Inst",{"$f":"K14","v":3.2528167027963484},{"$f":"L14","v":2.531393985145632},{"$f":"M14","v":3.0603829415709636}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.0432707563120536E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.2528167027963484},{"$nulls":10},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R7*Bilans!F7+S7","v":10.858333333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.36556024558710676,"d":"36.56%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A14'!$C$39+'A14'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":6.888958333333332},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC7*Bilans!F7+AD7","v":3.4045666666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2760924528301887},{"$f":"AF7*Z7","v":285.56059865094335},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":34.32224566887957},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ7*Bilans!F7+AK7","v":9.12847931118628},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4348342001647331,"d":"43.48%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":5.15910431118628},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU7*Bilans!F7+AV7","v":2.5952207941327403},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.5952207941327403},{"$f":"AX7*AR7","v":226.21242052058028},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":43.32689159019152},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB7*Bilans!F7+BC7","v":10.858333333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.36556024558710676,"d":"36.56%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":6.888958333333332},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W7<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W7<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W7<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W7<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM7*Bilans!F7+BN7","v":3.0104629629629627},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.896860587002096},{"$f":"BP7*BJ7","v":252.50485306603767},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":38.81541642166663},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F7<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F7<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F7<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F7<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F7*BT7+BU7","v":2.373557676479644},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY7","v":3.8676119358579775}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R8*Bilans!F8+S8","v":10.438518518518519},{"v":0.4476209906329833,"d":"44.76%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A14'!$C$39+'A14'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":5.766018518518519},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC8*Bilans!F8+AD8","v":3.1294074074074074},3.1294074074074074,{"$f":"AF8*Z8","v":325.5835466666666},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":42.88722512841149},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ8*Bilans!F8+AK8","v":8.489883049390748},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5503609381680833,"d":"55.04%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":3.817383049390748},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU8*Bilans!F8+AV8","v":2.381157992161464},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.336230482875399},{"$f":"AX8*AR8","v":243.06141943835647},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":57.44792775531902},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB8*Bilans!F8+BC8","v":10.438518518518519},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4476209906329833,"d":"44.76%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":5.766018518518519},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W8<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W8<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W8<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W8<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM8*Bilans!F8+BN8","v":3.1294074074074074},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.1294074074074074},{"$f":"BP8*BJ8","v":325.5835466666666},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":42.88722512841149},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F8<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F8<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F8<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F8<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F8*BT8+BU8","v":2.1665734657622155},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY8","v":4.237105339407641}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":5305.134195474174},{"$nulls":9},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R9*Bilans!F9+S9","v":10.420925925925927},{"v":0.46546967462193234,"d":"46.55%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A14'!$C$39+'A14'!$C$40)","v":4.850625},null,5.570300925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC9*Bilans!F9+AD9","v":3.0748703703703706},3.0748703703703706,333.0545841666667,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":45.441379040369064},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ9*Bilans!F9+AK9","v":8.401884794412718},{"v":0.5773258166103018,"d":"57.73%"},4.850625,null,3.5512597944127178,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU9*Bilans!F9+AV9","v":2.3381694961716293},2.2940530905834855,248.48036050655023,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":60.908071645569905},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB9*Bilans!F9+BC9","v":10.420925925925927},{"v":0.46546967462193234,"d":"46.55%"},4.850625,null,5.570300925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W9<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W9<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W9<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W9<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM9*Bilans!F9+BN9","v":3.0748703703703706},3.0748703703703706,333.0545841666667,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":45.441379040369064},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F9<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F9<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F9<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F9<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F9*BT9+BU9","v":2.1239203491749623},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY9","v":4.3221959823333185}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R10*Bilans!F10+S10","v":10.308425925925926},{"v":0.5810477315392837,"d":"58.10%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A14'!$C$39+'A14'!$C$40)","v":5.9896875},null,4.318738425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC10*Bilans!F10+AD10","v":2.7261203703703707},2.6746841369671563,362.8275898899372,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":65.42519267281571},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ10*Bilans!F10+AK10","v":7.839159111263727},{"v":0.764072704098287,"d":"76.41%"},5.9896875,null,1.849471611263727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU10*Bilans!F10+AV10","v":2.0632693770787376},1.790762100860791,242.92135588701845,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":97.71913584494794},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB10*Bilans!F10+BC10","v":10.308425925925926},{"v":0.5810477315392837,"d":"58.10%"},5.9896875,null,4.318738425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W10<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W10<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W10<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W10<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM10*Bilans!F10+BN10","v":2.7261203703703707},2.6746841369671563,362.8275898899372,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":65.42519267281571},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F10<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F10<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F10<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F10<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F10*BT10+BU10","v":1.8511648931038427},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY10","v":4.95903959404066}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2920349526500545},{"$nulls":11},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R11*Bilans!F11+S11","v":10.323703703703705},{"v":0.5652041328836908,"d":"56.52%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A14'!$C$39+'A14'!$C$40)","v":5.835},null,4.488703703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC11*Bilans!F11+AD11","v":2.7734814814814817},2.7211516422082465,359.02874767295606,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":62.54800260300033},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ11*Bilans!F11+AK11","v":7.915578648481491},{"v":0.7371539415023531,"d":"73.72%"},5.835,null,2.0805786484814908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU11*Bilans!F11+AV11","v":2.100601492017278},1.8231635591093356,240.54819998888573,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":93.35563951439912},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB11*Bilans!F11+BC11","v":10.323703703703705},{"v":0.5652041328836908,"d":"56.52%"},5.835,null,4.488703703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W11<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W11<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W11<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W11<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM11*Bilans!F11+BN11","v":2.7734814814814817},2.7211516422082465,359.02874767295606,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":62.54800260300033},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F11<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F11<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F11<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F11<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F11*BT11+BU11","v":1.8882057575085627},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY11","v":4.861758292757653}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R12*Bilans!F12+S12","v":10.302685185185187},{"v":0.5870132292013049,"d":"58.70%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A14'!$C$39+'A14'!$C$40)","v":6.047812500000001},null,4.254872685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC12*Bilans!F12+AD12","v":2.708324074074074},2.6572236198462615,364.16585404088056,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":66.53232858521278},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ12*Bilans!F12+AK12","v":7.810443891218264},{"v":0.7743237880243795,"d":"77.43%"},6.047812500000001,null,1.762631391218263,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU12*Bilans!F12+AV12","v":2.049241552071528},1.778587007458307,243.75090290464234,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":99.39984620299454},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB12*Bilans!F12+BC12","v":10.302685185185187},{"v":0.5870132292013049,"d":"58.70%"},6.047812500000001,null,4.254872685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W12<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W12<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W12<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W12<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM12*Bilans!F12+BN12","v":2.708324074074074},2.6572236198462615,364.16585404088056,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":66.53232858521278},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F12<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F12<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F12<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F12<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F12*BT12+BU12","v":1.83724650769116},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY12","v":4.996607674348701}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17439.790305740982},null,{"$f":"F13/F15","v":7081.689892928306},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.251772342489469},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.5291044949606283},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.058269979222098},{"$nulls":4},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R13*Bilans!F13+S13","v":10.310185185185185},{"v":0.5792209250112258,"d":"57.92%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A14'!$C$39+'A14'!$C$40)","v":5.971875},null,4.338310185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC13*Bilans!F13+AD13","v":2.731574074074074},2.680034940600979,362.4077248427674,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":65.0887969247457},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ13*Bilans!F13+AK13","v":7.84795893676153},{"v":0.7609462598009339,"d":"76.09%"},5.971875,null,1.87608393676153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU13*Bilans!F13+AV13","v":2.0675682266777207},1.7944931778712292,242.66033997763697,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":97.20864484251477},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB13*Bilans!F13+BC13","v":10.310185185185185},{"v":0.5792209250112258,"d":"57.92%"},5.971875,null,4.338310185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W13<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W13<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W13<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W13<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM13*Bilans!F13+BN13","v":2.731574074074074},2.680034940600979,362.4077248427674,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":65.0887969247457},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F13<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F13<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F13<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F13<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F13*BT13+BU13","v":1.855430204762568},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY13","v":4.947639623649831}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":24.896894259020396},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2528167027963484},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.531393985145632},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0603829415709636},{"$nulls":4},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R14*Bilans!F14+S14","v":10.37425925925926},{"v":0.5131089234394245,"d":"51.31%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A14'!$C$39+'A14'!$C$40)","v":5.323125},null,5.05113425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC14*Bilans!F14+AD14","v":2.930203703703704},2.874916841369672,343.9981746540881,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":53.69023123690145},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ14*Bilans!F14+AK14","v":8.16845784436573},{"v":0.6516682954630997,"d":"65.17%"},5.323125,null,2.8453328443657293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU14*Bilans!F14+AV14","v":2.224136854177541},1.9303829300408843,230.97996949404202,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":79.96079306230234},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB14*Bilans!F14+BC14","v":10.37425925925926},{"v":0.5131089234394245,"d":"51.31%"},5.323125,null,5.05113425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W14<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W14<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W14<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W14<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM14*Bilans!F14+BN14","v":2.930203703703704},2.874916841369672,343.9981746540881,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":53.69023123690145},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F14<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F14<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F14<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F14<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F14*BT14+BU14","v":2.0107773451750903},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY14","v":4.565398561918173}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.4626594173738328},{"$nulls":4},{"$f":"F11","v":3.2920349526500545},{"$f":"F15","v":2.4626594173738328},{"$f":"F28","v":3.070000134195115},{"$nulls":4},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R15*Bilans!F15+S15","v":10.32212962962963},{"v":0.5668343365118094,"d":"56.68%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A14'!$C$39+'A14'!$C$40)","v":5.8509375},null,4.471192129629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC15*Bilans!F15+AD15","v":2.768601851851852},2.7163640810621947,359.4360861163522,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":62.83989182085334},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ15*Bilans!F15+AK15","v":7.9077051204045095},{"v":0.7399033488113554,"d":"73.99%"},5.8509375,null,2.0567676204045098,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU15*Bilans!F15+AV15","v":2.0967551529023982},1.8198252270473643,240.80382360597486,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":93.79803206539312},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB15*Bilans!F15+BC15","v":10.32212962962963},{"v":0.5668343365118094,"d":"56.68%"},5.8509375,null,4.471192129629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W15<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W15<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W15<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W15<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM15*Bilans!F15+BN15","v":2.768601851851852},2.7163640810621947,359.4360861163522,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":62.83989182085334},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F15<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F15<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F15<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F15<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F15*BT15+BU15","v":1.88438942602444},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY15","v":4.87160449598115}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.9788553159587634},{"$f":"F19","v":2.9788553159587634},{"$f":"F19","v":2.9788553159587634},{"$nulls":4},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R16*Bilans!F16+S16","v":10.446296296296296},{"v":0.43974915795071795,"d":"43.97%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A14'!$C$39+'A14'!$C$40)","v":4.59375},null,5.852546296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC16*Bilans!F16+AD16","v":3.1535185185185184},3.1535185185185184,322.13191666666665,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":41.78618239473839},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ16*Bilans!F16+AK16","v":8.528787541065247},{"v":0.5386170048065518,"d":"53.86%"},4.59375,null,3.935037541065247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU16*Bilans!F16+AV16","v":2.4001634324938124},2.354877329993929,240.55071925887987,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":55.95769186004255},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB16*Bilans!F16+BC16","v":10.446296296296296},{"v":0.43974915795071795,"d":"43.97%"},4.59375,null,5.852546296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W16<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W16<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W16<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W16<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM16*Bilans!F16+BN16","v":3.1535185185185184},3.1535185185185184,322.13191666666665,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":41.78618239473839},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F16<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F16<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F16<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F16<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F16*BT16+BU16","v":2.1854306330955273},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY16","v":4.200545128717765}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":864.933457527701},{"$nulls":9},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R17*Bilans!F17+S17","v":10.43425925925926},{"v":0.45193672907977633,"d":"45.19%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A14'!$C$39+'A14'!$C$40)","v":4.715625},null,5.71863425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC17*Bilans!F17+AD17","v":3.116203703703704},3.116203703703704,327.43510416666663,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":43.4973971178131},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ17*Bilans!F17+AK17","v":8.468578208711858},{"v":0.5568378638989138,"d":"55.68%"},4.715625,null,3.7529532087118573,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU17*Bilans!F17+AV17","v":2.3707502510270833},2.326019114215252,244.40645842616757,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":58.27413419417686},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB17*Bilans!F17+BC17","v":10.43425925925926},{"v":0.45193672907977633,"d":"45.19%"},4.715625,null,5.71863425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W17<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W17<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W17<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W17<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM17*Bilans!F17+BN17","v":3.116203703703704},3.116203703703704,327.43510416666663,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":43.4973971178131},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F17<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F17<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F17<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F17<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F17*BT17+BU17","v":2.1562469217463542},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY17","v":4.257397382190847}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8330.467304914275},{"$nulls":5},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R18*Bilans!F18+S18","v":10.430277777777778},{"v":0.4559741937202056,"d":"45.60%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A14'!$C$39+'A14'!$C$40)","v":4.7559375},null,5.6743402777777785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC18*Bilans!F18+AD18","v":3.103861111111111},3.103861111111111,329.141191875,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":44.07246977331101},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ18*Bilans!F18+AK18","v":8.448662814164198},{"v":0.5629219208543466,"d":"56.29%"},4.7559375,null,3.692725314164198,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU18*Bilans!F18+AV18","v":2.3610212756188576},2.3164737043807664,245.6446627967974,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":59.05304460883903},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB18*Bilans!F18+BC18","v":10.430277777777778},{"v":0.4559741937202056,"d":"45.60%"},4.7559375,null,5.6743402777777785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W18<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W18<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W18<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W18<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM18*Bilans!F18+BN18","v":3.103861111111111},3.103861111111111,329.141191875,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":44.07246977331101},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F18<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F18<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F18<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F18<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F18*BT18+BU18","v":2.146593847992397},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY18","v":4.276542583304988}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.9788553159587634},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9169.931872505853},{"$nulls":5},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R19*Bilans!F19+S19","v":10.419722222222223},{"v":0.46669310335634884,"d":"46.67%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A14'!$C$39+'A14'!$C$40)","v":4.8628125},null,5.556909722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC19*Bilans!F19+AD19","v":3.071138888888889},3.071138888888889,333.54871687499997,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":45.619452609871466},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ19*Bilans!F19+AK19","v":8.395863861177379},{"v":0.5791914424060317,"d":"57.92%"},4.8628125,null,3.533051361177378,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU19*Bilans!F19+AV19","v":2.3352281780249564},2.291167269005618,248.83794916852762,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":61.149474722029325},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB19*Bilans!F19+BC19","v":10.419722222222223},{"v":0.46669310335634884,"d":"46.67%"},4.8628125,null,5.556909722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W19<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W19<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W19<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W19<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM19*Bilans!F19+BN19","v":3.071138888888889},3.071138888888889,333.54871687499997,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":45.619452609871466},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F19<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F19<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F19<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F19<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F19*BT19+BU19","v":2.121001978040045},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY19","v":4.328143064007402}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":11167.066682653955},{"$nulls":5},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R20*Bilans!F20+S20","v":10.351574074074074},{"v":0.5364220417363614,"d":"53.64%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A14'!$C$39+'A14'!$C$40)","v":5.5528125},null,4.798761574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC20*Bilans!F20+AD20","v":2.85987962962963},2.8059196366177503,351.2099461163523,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":57.54479668371075},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ20*Bilans!F20+AK20","v":8.05498641031511},{"v":0.6893633604259272,"d":"68.94%"},5.5528125,null,2.5021739103151095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU20*Bilans!F20+AV20","v":2.168704319874859},1.8822716738536511,235.59923973707689,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":85.78255585678765},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB20*Bilans!F20+BC20","v":10.351574074074074},{"v":0.5364220417363614,"d":"53.64%"},5.5528125,null,4.798761574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W20<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W20<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W20<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W20<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM20*Bilans!F20+BN20","v":2.85987962962963},2.8059196366177503,351.2099461163523,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":57.54479668371075},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F20<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F20<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F20<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F20<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F20*BT20+BU20","v":1.9557772737862638},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY20","v":4.693786006740987}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R21*Bilans!F21+S21","v":10.023750000000001},{"v":0.6206509539842873,"d":"62.07%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A14'!$C$39+'A14'!$C$40)","v":6.22125},null,3.802500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC21*Bilans!F21+AD21","v":2.6505113636363635},2.300443825042881,324.8456725343053,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":79.18511115854112},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ21*Bilans!F21+AK21","v":7.502323113207548},{"v":0.8292431432402227,"d":"82.92%"},6.22125,null,1.2810731132075475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU21*Bilans!F21+AV21","v":1.8020974138553565},1.3260716818935643,187.25458220019027,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":137.36881835820773},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB21*Bilans!F21+BC21","v":7.642880306603774},{"v":0.8139928600771852,"d":"81.40%"},6.22125,null,1.4216303066037739,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W21<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W21<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W21<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W21<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM21*Bilans!F21+BN21","v":1.8822327204668663},1.385039171664298,195.58138143071557,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":131.5203957597177},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F21<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F21<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F21<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F21<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F21*BT21+BU21","v":1.8020974138553565},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY21","v":6.2958100545391}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R22*Bilans!F22+S22","v":10.468240740740741},{"v":0.41760240409704835,"d":"41.76%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A14'!$C$39+'A14'!$C$40)","v":4.3715625},null,6.096678240740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC22*Bilans!F22+AD22","v":3.2215462962962964},3.2215462962962964,311.9020585416667,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":38.7685178212671},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ22*Bilans!F22+AK22","v":8.638553785432581},{"v":0.5060525880352658,"d":"50.61%"},4.3715625,null,4.2669912854325815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU22*Bilans!F22+AV22","v":2.45378592486008},2.4074880772212106,233.08697691636453,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":51.877546635311596},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB22*Bilans!F22+BC22","v":10.468240740740741},{"v":0.41760240409704835,"d":"41.76%"},4.3715625,null,6.096678240740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W22<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W22<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W22<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W22<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM22*Bilans!F22+BN22","v":3.2215462962962964},3.2215462962962964,311.9020585416667,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":38.7685178212671},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F22<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F22<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F22<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F22<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F22*BT22+BU22","v":2.2386347837859435},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY22","v":4.100713553853984}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R23*Bilans!F23+S23","v":10.399537037037037},{"v":0.4872512576236478,"d":"48.73%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A14'!$C$39+'A14'!$C$40)","v":5.0671875},null,5.332349537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC23*Bilans!F23+AD23","v":3.008564814814815},3.008564814814815,341.50971354166666,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":48.671421097176264},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ23*Bilans!F23+AK23","v":8.294897442307848},{"v":0.610880066359227,"d":"61.09%"},5.0671875,null,3.2277099423078477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU23*Bilans!F23+AV23","v":2.285904535257672},1.9839926155066585,225.20796176769954,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":73.80628529335802},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB23*Bilans!F23+BC23","v":10.399537037037037},{"v":0.4872512576236478,"d":"48.73%"},5.0671875,null,5.332349537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W23<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W23<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W23<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W23<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM23*Bilans!F23+BN23","v":3.008564814814815},3.008564814814815,341.50971354166666,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":48.671421097176264},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F23<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F23<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F23<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F23<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F23*BT23+BU23","v":2.072063139008354},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY23","v":4.430366926170674}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R24*Bilans!F24+S24","v":10.230937500000003},{"v":0.5973609456611378,"d":"59.74%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A14'!$C$39+'A14'!$C$40)","v":6.1115625},null,4.119375000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC24*Bilans!F24+AD24","v":2.6876278409090912},2.636917881646656,365.41748774388947,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":67.79315209026076},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ24*Bilans!F24+AK24","v":7.608599646226416},{"v":0.8032440638444038,"d":"80.32%"},6.1115625,null,1.4970371462264165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU24*Bilans!F24+AV24","v":1.8235765748334052},1.341877102235902,185.95397413509568,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":133.2200800670441},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB24*Bilans!F24+BC24","v":7.758479510613209},{"v":0.78772683380032,"d":"78.77%"},6.1115625,null,1.6469170106132092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W24<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W24<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W24<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W24<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM24*Bilans!F24+BN24","v":1.9158160538001998},1.6627837448077205,230.42441439609186,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":107.50945548885664},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F24<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F24<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F24<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F24<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F24*BT24+BU24","v":1.8235765748334052},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY24","v":6.253456481854615}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R25*Bilans!F25+S25","v":10.338425925925927},{"v":0.5499809681608525,"d":"55.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A14'!$C$39+'A14'!$C$40)","v":5.6859375},null,4.652488425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC25*Bilans!F25+AD25","v":2.8191203703703707},2.7659294199860245,355.0416151729561,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":59.8669018101108},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ25*Bilans!F25+AK25","v":7.989219293436791},{"v":0.7117012678161236,"d":"71.17%"},5.6859375,null,2.303281793436791,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU25*Bilans!F25+AV25","v":2.1365760755035086},1.854386782512479,238.0337233702581,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":89.29508480191387},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB25*Bilans!F25+BC25","v":10.338425925925927},{"v":0.5499809681608525,"d":"55.00%"},5.6859375,null,4.652488425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W25<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W25<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W25<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W25<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM25*Bilans!F25+BN25","v":2.8191203703703707},2.7659294199860245,355.0416151729561,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":59.8669018101108},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F25<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F25<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F25<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F25<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F25*BT25+BU25","v":1.9238996813894746},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY25","v":4.771558563474599}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17443.316289936974},null,{"$f":"F26/F28","v":5681.861735328627},{"$nulls":9},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R26*Bilans!F26+S26","v":10.137083333333335},{"v":0.6077931686464711,"d":"60.78%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A14'!$C$39+'A14'!$C$40)","v":6.16125},null,3.975833333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC26*Bilans!F26+AD26","v":2.670814393939394},2.318065323041738,323.9959902015437,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":77.78180287146012},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ26*Bilans!F26+AK26","v":7.560457285115305},{"v":0.8149308656408915,"d":"81.49%"},6.16125,null,1.3992072851153052,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU26*Bilans!F26+AV26","v":1.8138466984929216},1.3347173819098859,186.55344846954472,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":135.08724951345036},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB26*Bilans!F26+BC26","v":7.706114059224319},{"v":0.7995274859220262,"d":"79.95%"},6.16125,null,1.5448640592243192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W26<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W26<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W26<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W26<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM26*Bilans!F26+BN26","v":1.9006030908372367},1.6495800411040167,230.5618023451084,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":109.30254701634735},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F26<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F26<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F26<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F26<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F26*BT26+BU26","v":1.8138466984929216},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY26","v":6.272518011243213}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":21.370910063031708},{"$nulls":11},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R27*Bilans!F27+S27","v":10.345462962962964},{"v":0.5427197912844242,"d":"54.27%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A14'!$C$39+'A14'!$C$40)","v":5.6146875000000005},null,4.7307754629629635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC27*Bilans!F27+AD27","v":2.8409351851851854},2.7873326345213143,353.0226464937108,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":58.61579740304607},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ27*Bilans!F27+AK27","v":8.024418595428003},{"v":0.6997002254093558,"d":"69.97%"},5.6146875000000005,null,2.4097310954280022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU27*Bilans!F27+AV27","v":2.1537714738994427},1.8693110905542332,236.75292289642002,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":87.40210542032298},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB27*Bilans!F27+BC27","v":10.345462962962964},{"v":0.5427197912844242,"d":"54.27%"},5.6146875000000005,null,4.7307754629629635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W27<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W27<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W27<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W27<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM27*Bilans!F27+BN27","v":2.8409351851851854},2.7873326345213143,353.0226464937108,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":58.61579740304607},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F27<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F27<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F27<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F27<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F27*BT27+BU27","v":1.9409609280243758},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY27","v":4.729616071841253}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.070000134195115},{"$nulls":11},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R28*Bilans!F28+S28","v":10.429537037037038},{"v":0.45672569003631064,"d":"45.67%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A14'!$C$39+'A14'!$C$40)","v":4.7634375},null,5.666099537037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC28*Bilans!F28+AD28","v":3.101564814814815},3.101564814814815,329.45596854166666,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":44.17996501168765},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ28*Bilans!F28+AK28","v":8.444957624480912},{"v":0.564057004405963,"d":"56.41%"},4.7634375,null,3.6815201244809117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU28*Bilans!F28+AV28","v":2.3592112336824433},2.3146978141790013,245.87298856662895,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":59.19866695368269},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB28*Bilans!F28+BC28","v":10.429537037037038},{"v":0.45672569003631064,"d":"45.67%"},4.7634375,null,5.666099537037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W28<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W28<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W28<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W28<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM28*Bilans!F28+BN28","v":3.101564814814815},3.101564814814815,329.45596854166666,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":44.17996501168765},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F28<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F28<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F28<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F28<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F28*BT28+BU28","v":2.144797927293986},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY28","v":4.2801234947024005}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R29*Bilans!F29+S29","v":15.020833333333332},{"v":0.2019070735090153,"d":"20.19%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A14'!$C$39+'A14'!$C$40)","v":3.0328125000000004},null,11.988020833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC29*Bilans!F29+AD29","v":4.386916666666667},4.221372641509435,273.0700427476416,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":19.76771114197631},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ29*Bilans!F29+AK29","v":12.974228759613602},{"v":0.23375666917794682,"d":"23.38%"},3.0328125000000004,null,9.941416259613602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU29*Bilans!F29+AV29","v":3.336680002593867},3.2107675496657966,207.69652586900625,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":25.98969676539987},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB29*Bilans!F29+BC29","v":15.020833333333332},{"v":0.2019070735090153,"d":"20.19%"},3.0328125000000004,null,11.988020833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W29<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W29<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W29<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W29<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM29*Bilans!F29+BN29","v":3.2972129629629627},3.172789832285115,205.2398422759434,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":26.300788709947327},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F29<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F29<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F29<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F29<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F29*BT29+BU29","v":3.0464050015563204},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY29","v":3.013387909785535}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R30*Bilans!F30+S30","v":12.4875},{"v":0.28851351351351345,"d":"28.85%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A14'!$C$39+'A14'!$C$40)","v":3.6028124999999998},null,8.884687500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC30*Bilans!F30+AD30","v":3.78905},3.6460669811320754,285.7331541438679,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":27.72688365933724},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ30*Bilans!F30+AK30","v":10.633672538748927},{"v":0.33881168400394224,"d":"33.88%"},3.6028124999999998,null,7.030860038748927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU30*Bilans!F30+AV30","v":2.8854215453923007},2.7765377134907046,217.5903192619828,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":36.410121320809665},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB30*Bilans!F30+BC30","v":12.4875},{"v":0.28851351351351345,"d":"28.85%"},3.6028124999999998,null,8.884687500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W30<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W30<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W30<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W30<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM30*Bilans!F30+BN30","v":3.122694444444444},3.0048569182389935,235.48312454009434,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":33.64355699813039},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F30<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F30<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F30<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F30<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F30*BT30+BU30","v":2.6369043272353805},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY30","v":3.481354975675065}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R31*Bilans!F31+S31","v":11.425},{"v":0.3362691466083151,"d":"33.63%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A14'!$C$39+'A14'!$C$40)","v":3.841875},null,7.583125000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC31*Bilans!F31+AD31","v":3.5383},3.404779245283019,286.3589584245283,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":31.86563421117818},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ31*Bilans!F31+AK31","v":9.652024781642854},{"v":0.39803824450459824,"d":"39.80%"},3.841875,null,5.8101497816428544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU31*Bilans!F31+AV31","v":2.6961601858751965},2.5944182920685854,218.20355045442835,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":41.81879627185878},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB31*Bilans!F31+BC31","v":11.425},{"v":0.3362691466083151,"d":"33.63%"},3.841875,null,7.583125000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W31<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W31<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W31<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W31<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM31*Bilans!F31+BN31","v":3.0494999999999997},2.9344245283018866,246.79977495283015,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":36.973331211481145},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F31<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F31<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F31<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F31<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F31*BT31+BU31","v":2.4651565115251177},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY31","v":3.7239014874234546}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R37*Bilans!F37+S37","v":10.44675925925926},{"v":0.43928096609793926,"d":"43.93%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A14'!$C$39+'A14'!$C$40)","v":4.5890625},null,5.85769675925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC37*Bilans!F37+AD37","v":3.1549537037037036},3.1549537037037036,321.9235885416666,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":41.72117481327131},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ37*Bilans!F37+AK37","v":8.5311032846173},{"v":0.5379213387645514,"d":"53.79%"},4.5890625,null,3.9420407846173005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU37*Bilans!F37+AV37","v":2.401294708704071},2.355987261370032,240.39905018204465,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":55.86973119857051},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB37*Bilans!F37+BC37","v":10.44675925925926},{"v":0.43928096609793926,"d":"43.93%"},4.5890625,null,5.85769675925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W37<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W37<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W37<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W37<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM37*Bilans!F37+BN37","v":3.1549537037037036},3.1549537037037036,321.9235885416666,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":41.72117481327131},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F37<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F37<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F37<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F37<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F37*BT37+BU37","v":2.186553083532034},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY37","v":4.198388810744603}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R44*Bilans!F44+S44","v":10.42925925925926},{"v":0.4570075286764445,"d":"45.70%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A14'!$C$39+'A14'!$C$40)","v":4.76625},null,5.663009259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC44*Bilans!F44+AD44","v":3.100703703703704},3.100703703703704,329.5737966666667,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":44.22031677397006},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ44*Bilans!F44+AK44","v":8.443568178349679},{"v":0.5644829175681008,"d":"56.45%"},4.76625,null,3.6773181783496787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU44*Bilans!F44+AV44","v":2.358532467956288},2.314031855353339,245.9584459055064,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":59.253332957710505},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB44*Bilans!F44+BC44","v":10.42925925925926},{"v":0.4570075286764445,"d":"45.70%"},4.76625,null,5.663009259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W44<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W44<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W44<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W44<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM44*Bilans!F44+BN44","v":3.100703703703704},3.100703703703704,329.5737966666667,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":44.22031677397006},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F44<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F44<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F44<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F44<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F44*BT44+BU44","v":2.144124457032082},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY44","v":4.281467883029069}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R61*Bilans!F61+S61","v":10.405833333333334},{"v":0.48083006326579636,"d":"48.08%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A14'!$C$39+'A14'!$C$40)","v":5.0034374999999995},null,5.402395833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC61*Bilans!F61+AD61","v":3.0280833333333335},3.0280833333333335,339.092341875,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":47.705894817954146},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ61*Bilans!F61+AK61","v":8.326391554615775},{"v":0.6009130686661402,"d":"60.09%"},5.0034374999999995,null,3.322954054615775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU61*Bilans!F61+AV61","v":2.301289891717192},1.9973459437545436,223.66779214649316,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":72.32468939679713},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB61*Bilans!F61+BC61","v":10.405833333333334},{"v":0.48083006326579636,"d":"48.08%"},5.0034374999999995,null,5.402395833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W61<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W61<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W61<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W61<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM61*Bilans!F61+BN61","v":3.0280833333333335},3.0280833333333335,339.092341875,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":47.705894817954146},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F61<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F61<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F61<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F61<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F61*BT61+BU61","v":2.087328464944845},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY61","v":4.397966182213957}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R71*Bilans!F71+S71","v":12.054166666666667},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.30697372969236086,"d":"30.70%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A14'!$C$39+'A14'!$C$40)","v":3.7003125},null,8.353854166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC71*Bilans!F71+AD71","v":3.6867833333333335},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.5476594339622642},286.32272376650945,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":29.346862893127255},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ71*Bilans!F71+AK71","v":10.233314237811548},{"v":0.3615947301146625,"d":"36.16%"},3.7003125,null,6.533001737811548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU71*Bilans!F71+AV71","v":2.808232598765717},2.7022615573028594,218.09277463602055,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":38.52797843296686},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB71*Bilans!F71+BC71","v":12.054166666666667},{"v":0.30697372969236086,"d":"30.70%"},3.7003125,null,8.353854166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W71<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W71<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W71<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W71<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM71*Bilans!F71+BN71","v":3.0928425925925924},2.976131551362683,240.19613718160377,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":34.98255141051472},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F71<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F71<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F71<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F71<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F71*BT71+BU71","v":2.56685815925943},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY71","v":3.5763565535886657}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R77*Bilans!F77+S77","v":10.85},{"v":0.3660138248847926,"d":"36.60%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A14'!$C$39+'A14'!$C$40)","v":3.97125},null,6.87875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC77*Bilans!F77+AD77","v":3.4025999999999996},3.2741999999999996,285.54298199999994,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":34.359813084112155},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ77*Bilans!F77+AK77","v":9.12078011309133},{"v":0.4354068348057142,"d":"43.54%"},3.97125,null,5.1495301130913305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU77*Bilans!F77+AV77","v":2.5937363913129987},2.5937363913129987,226.1997506864066,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":43.37406853556537},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB77*Bilans!F77+BC77","v":10.85},{"v":0.3660138248847926,"d":"36.60%"},3.97125,null,6.87875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W77<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W77<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W77<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W77<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM77*Bilans!F77+BN77","v":3.009888888888889},2.896308176100629,252.58703603773586,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":38.84286241647901},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F77<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F77<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F77<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F77<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F77*BT77+BU77","v":2.3722106347877987},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY77","v":3.8698081297579123}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R94*Bilans!F94+S94","v":10.463333333333333},{"v":0.4225469894870978,"d":"42.25%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A14'!$C$39+'A14'!$C$40)","v":4.42125},null,6.042083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC94*Bilans!F94+AD94","v":3.2063333333333333},3.2063333333333333,314.25273,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":39.43223827840732},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ94*Bilans!F94+AK94","v":8.614006903780815},{"v":0.513262880954907,"d":"51.33%"},4.42125,null,4.192756903780816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU94*Bilans!F94+AV94","v":2.4417943970313365},2.395722804634519,234.8047920822292,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":52.77442772403214},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB94*Bilans!F94+BC94","v":10.463333333333333},{"v":0.4225469894870978,"d":"42.25%"},4.42125,null,6.042083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W94<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W94<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W94<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W94<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM94*Bilans!F94+BN94","v":3.2063333333333333},3.2063333333333333,314.25273,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":39.43223827840732},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F94<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F94<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F94<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F94<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F94*BT94+BU94","v":2.2267368091589725},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY94","v":4.122624623727867}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R104*Bilans!F104+S104","v":16.64070061731332},{"v":0.12659097404879033,"d":"12.66%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A14'!$C$39+'A14'!$C$40)","v":2.1065625},null,14.534138117313322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.725855146250001},4.547520989787737,193.07637242391286,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":12.043963100554375},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ104*Bilans!F104+AK104","v":16.64070061731332},{"v":0.12659097404879033,"d":"12.66%"},2.1065625,null,14.534138117313322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.725855146250001},4.547520989787737,193.07637242391286,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.043963100554375},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB104*Bilans!F104+BC104","v":16.64070061731332},{"v":0.12659097404879033,"d":"12.66%"},2.1065625,null,14.534138117313322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W104<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W104<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W104<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W104<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM104*Bilans!F104+BN104","v":4.761088555555556},4.581424836477988,194.5158449947642,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":11.954834348456773},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F104<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F104<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F104<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F104<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F104*BT104+BU104","v":3.30483939192931},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY104","v":2.77774466814282}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F116<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F116<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F116<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F116<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F116<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F116<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F116<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F116<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F116<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F116<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F116<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F116<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F116<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F116<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F116<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F116*BT116+BU116","v":3.2861138521810345},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY116","v":2.7935733248886434}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F119<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F119<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F119<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F119<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F119<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F119<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F119<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F119<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F119<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F119<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F119<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F119<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F119<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F119<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F119<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F119*BT119+BU119","v":3.433434169996552},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY119","v":2.673707881228787}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F136<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F136<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F136<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F136<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F136<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F136<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F136<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F136<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F136<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F136<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F136<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F136<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F136<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F136<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F136<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F136*BT136+BU136","v":3.5148329448206903},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY136","v":2.611788424689504}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F142<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F142<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F142<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F142<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F142<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F142<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F142<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F142<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F142<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F142<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F142<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F142<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F142<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F142<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F142<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F142*BT142+BU142","v":3.4414594013172417},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY142","v":2.6674729902338217}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F152<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F152<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F152<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F152<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F152<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F152<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F152<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F152<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F152<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F152<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F152<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F152<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F152<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F152<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F152<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F152*BT152+BU152","v":3.576550795215518},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY152","v":2.5667187538005667}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F169<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F169<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F169<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F169<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F169<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F169<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F169<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F169<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F169<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F169<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F169<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F169<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F169<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F169<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F169<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F169*BT169+BU169","v":3.6522172619534494},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY169","v":2.513541594480588}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F175<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F175<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F175<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F175<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F175<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F175<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F175<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F175<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F175<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F175<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F175<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F175<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F175<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F175<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F175<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F175*BT175+BU175","v":3.506425559627587},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY175","v":2.618050731119755}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F185<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F185<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F185<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F185<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F185<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F185<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F185<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F185<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F185<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F185<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F185<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F185<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F185<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F185<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F185<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F185*BT185+BU185","v":3.729221267244829},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY185","v":2.4616399355628045}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F201<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F201<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F201<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F201<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F201<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F201<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F201<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F201<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F201<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F201<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F201<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F201<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F201<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F201<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F201<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F201*BT201+BU201","v":3.6793501868948284},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY201","v":2.4950057846348734}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F211<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F211<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F211<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F211<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F211<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F211<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F211<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.06348121754896541},{"$f":"IF(Bilans!F211<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F211<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F211<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F211<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F211<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F211<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F211<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F211<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.4645649166069},{"$f":"Bilans!F211*BT211+BU211","v":3.8455459033700183},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY211","v":2.3871773294801057}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F217<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F217<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F217<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F217<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F217<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F217<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F217<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F217<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F217<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F217<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F217<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F217<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F217<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F217<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F217<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F217*BT217+BU217","v":3.5792258723224144},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY217","v":2.5648004142425}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F234<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F234<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F234<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F234<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F234<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F234<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F234<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.06348121754896541},{"$f":"IF(Bilans!F234<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F234<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F234<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F234<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F234<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F234<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F234<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F234<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.4645649166069},{"$f":"Bilans!F234*BT234+BU234","v":4.016416180605984},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY234","v":2.2856197134966605}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F244<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F244<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F244<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F244<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F244<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F244<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F244<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F244<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F244<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F244<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F244<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F244<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F244<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F244<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F244<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F244*BT244+BU244","v":3.455981248468966},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY244","v":2.656264412333496}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R250*Bilans!F250+S250","v":17.093927960712538},{"v":0.10508117292458306,"d":"10.51%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A14'!$C$39+'A14'!$C$40)","v":1.7962499999999997},null,15.297677960712537,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC250*Bilans!F250+AD250","v":4.816296345000001},4.634549313113209,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ250*Bilans!F250+AK250","v":17.093927960712538},{"v":0.10508117292458306,"d":"10.51%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":15.297677960712537},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU250*Bilans!F250+AV250","v":4.816296345000001},4.634549313113209,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB250*Bilans!F250+BC250","v":17.093927960712538},{"v":0.10508117292458306,"d":"10.51%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":15.297677960712537},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W250<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W250<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W250<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W250<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM250*Bilans!F250+BN250","v":4.856097814814815},4.672848840670859,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F250<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F250<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F250<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F250<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F250*BT250+BU250","v":3.368085857813793},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY250","v":2.725583725457251}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A14'!$C$39+'A14'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W260<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W260<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W260<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W260<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.3040092592592587},1.2548013626834376,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F260<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F260<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F260<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F260<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F260*BT260+BU260","v":3.6850824949810357},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY260","v":2.4911246932742666}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R277*Bilans!F277+S277","v":17.908641765312343},{"v":0.06915306678358814,"d":"6.92%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A14'!$C$39+'A14'!$C$40)","v":1.2384375000000003},null,16.670204265312343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC277*Bilans!F277+AD277","v":4.978871913750001},4.790989954740567,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ277*Bilans!F277+AK277","v":17.908641765312343},{"v":0.06915306678358814,"d":"6.92%"},1.2384375000000003,null,16.670204265312343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU277*Bilans!F277+AV277","v":4.978871913750001},4.790989954740567,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB277*Bilans!F277+BC277","v":17.908641765312343},{"v":0.06915306678358814,"d":"6.92%"},1.2384375000000003,null,16.670204265312343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W277<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W277<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W277<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W277<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM277*Bilans!F277+BN277","v":5.026884851851852},4.837191083857443,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F277<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F277<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F277<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F277<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F277*BT277+BU277","v":3.481776634856897},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY277","v":2.6365849859800967}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R286*Bilans!F286+S286","v":17.195253711200582},{"v":0.10042742195046266,"d":"10.04%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A14'!$C$39+'A14'!$C$40)","v":1.7268749999999997},null,15.468378711200582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC286*Bilans!F286+AD286","v":4.836515827500001},4.654005796273586,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ286*Bilans!F286+AK286","v":17.195253711200582},{"v":0.10042742195046266,"d":"10.04%"},1.7268749999999997,null,15.468378711200582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU286*Bilans!F286+AV286","v":4.836515827500001},4.654005796273586,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB286*Bilans!F286+BC286","v":17.195253711200582},{"v":0.10042742195046266,"d":"10.04%"},1.7268749999999997,null,15.468378711200582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W286<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W286<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W286<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W286<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM286*Bilans!F286+BN286","v":4.877338555555556},4.693288044025158,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F286<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F286<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F286<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F286<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F286*BT286+BU286","v":3.3822255510931036},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY286","v":2.7141891814498034}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R292*Bilans!F292+S292","v":16.11304183138116},{"v":0.15395137839019488,"d":"15.40%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A14'!$C$39+'A14'!$C$40)","v":2.4806249999999994},null,13.63241683138116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC292*Bilans!F292+AD292","v":4.621166250000001},4.446782617924529,228.7202639529481,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":14.921158891947009},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ292*Bilans!F292+AK292","v":13.402237234608343},{"v":0.18509036637512494,"d":"18.51%"},2.4806249999999994,null,10.921612234608343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU292*Bilans!F292+AV292","v":3.5297943456502354},3.3965945590219246,174.70384114329266,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":19.534609988631175},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB292*Bilans!F292+BC292","v":16.11304183138116},{"v":0.15395137839019488,"d":"15.40%"},2.4806249999999994,null,13.63241683138116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W292<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W292<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W292<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W292<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM292*Bilans!F292+BN292","v":4.688827777777775},4.511890880503143,232.06910743867908,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":14.705841022600453},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F292<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F292<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F292<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F292<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F292*BT292+BU292","v":3.223758507390141},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY292","v":2.8476078400276497}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R309*Bilans!F309+S309","v":15.63968041727672},{"v":0.18055036449981945,"d":"18.06%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A14'!$C$39+'A14'!$C$40)","v":2.8237500000000004},null,12.81593041727672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC309*Bilans!F309+AD309","v":4.5276075},4.356754386792453,259.9675342599057,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":17.667807997932684},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ309*Bilans!F309+AK309","v":13.413584327562223},{"v":0.21051420194956846,"d":"21.05%"},2.8237500000000004,null,10.589834327562222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU309*Bilans!F309+AV309","v":3.446586345192091},3.3165264831093704,197.89713524713613,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":23.209312632363982},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB309*Bilans!F309+BC309","v":15.63968041727672},{"v":0.18055036449981945,"d":"18.06%"},2.8237500000000004,null,12.81593041727672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W309<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W309<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W309<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W309<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM309*Bilans!F309+BN309","v":4.58377222222222},4.410799685534589,263.19241723584895,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":17.451325267035045},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F309<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F309<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F309<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F309<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F309*BT309+BU309","v":3.1466216071152546},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY309","v":2.9174146580706917}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R315*Bilans!F315+S315","v":16.41568273548072},{"v":0.13774937274540242,"d":"13.77%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A14'!$C$39+'A14'!$C$40)","v":2.2612500000000004},null,14.154432735480718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC315*Bilans!F315+AD315","v":4.680982500000001},4.504341650943397,207.96545402405673,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":13.222642644686115},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ315*Bilans!F315+AK315","v":13.394982535834552},{"v":0.1688132100173072,"d":"16.88%"},2.2612500000000004,null,11.133732535834552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU315*Bilans!F315+AV315","v":3.5829929033201964},3.447785623949623,159.18426225775417,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":17.274652921074498},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB315*Bilans!F315+BC315","v":16.41568273548072},{"v":0.13774937274540242,"d":"13.77%"},2.2612500000000004,null,14.154432735480718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W315<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W315<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W315<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W315<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM315*Bilans!F315+BN315","v":4.7559944444444415},4.57652295597484,211.29806487735846,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":13.014094012626526},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F315<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F315<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F315<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F315<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F315*BT315+BU315","v":3.273075541992118},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY315","v":2.8047015359788197}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R325*Bilans!F325+S325","v":13.345833333333331},{"v":0.25548704339681555,"d":"25.55%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A14'!$C$39+'A14'!$C$40)","v":3.4096875000000004},null,9.936145833333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC325*Bilans!F325+AD325","v":3.9916166666666664},3.840989622641509,283.20576735141515,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":24.76312990780433},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ325*Bilans!F325+AK325","v":11.426689942528734},{"v":0.29839678132068354,"d":"29.84%"},3.4096875000000004,null,8.017002442528733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU325*Bilans!F325+AV325","v":3.038315035825726},2.9236616382473968,215.56888174207623,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":32.53280877503223},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB325*Bilans!F325+BC325","v":13.345833333333331},{"v":0.25548704339681555,"d":"25.55%"},3.4096875000000004,null,9.936145833333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W325<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W325<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W325<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W325<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM325*Bilans!F325+BN325","v":3.1818240740740737},3.0617552410901463,225.75086831367926,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":31.06548940408904},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F325<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F325<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F325<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F325<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F325*BT325+BU325","v":2.775649621495435},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY325","v":3.3073338684059475}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R342*Bilans!F342+S342","v":10.485925925925926},{"v":0.39982163040406893,"d":"39.98%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A14'!$C$39+'A14'!$C$40)","v":4.1925},null,6.293425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC342*Bilans!F342+AD342","v":3.2763703703703704},3.152733752620545,291.69092679245284,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":37.8562889748606},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ342*Bilans!F342+AK342","v":8.727015189121023},{"v":0.4804048015438672,"d":"48.04%"},4.1925,null,4.534515189121023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU342*Bilans!F342+AV342","v":2.4970006760919667},2.4970006760919667,231.02250255202878,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":47.79766427087832},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB342*Bilans!F342+BC342","v":10.485925925925926},{"v":0.39982163040406893,"d":"39.98%"},4.1925,null,6.293425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W342<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W342<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W342<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W342<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM342*Bilans!F342+BN342","v":3.2763703703703704},3.152733752620545,291.69092679245284,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":37.8562889748606},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F342<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F342<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F342<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F342<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F342*BT342+BU342","v":2.281512390460498},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY342","v":4.023646787273033}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R352*Bilans!F352+S352","v":10.447314814814815},{"v":0.43871919064796017,"d":"43.87%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A14'!$C$39+'A14'!$C$40)","v":4.5834375},null,5.8638773148148156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC352*Bilans!F352+AD352","v":3.156675925925926},3.156675925925926,321.6731685416667,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":41.64324374268526},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ352*Bilans!F352+AK352","v":8.533882176879764},{"v":0.5370870378803189,"d":"53.71%"},4.5834375,null,3.9504446768797647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU352*Bilans!F352+AV352","v":2.4026522401563817},2.357319179021356,240.21671764022372,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":55.76428774255908},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB352*Bilans!F352+BC352","v":10.447314814814815},{"v":0.43871919064796017,"d":"43.87%"},4.5834375,null,5.8638773148148156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W352<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W352<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W352<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W352<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM352*Bilans!F352+BN352","v":3.156675925925926},3.156675925925926,321.6731685416667,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":41.64324374268526},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F352<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F352<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F352<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F352<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F352*BT352+BU352","v":2.187900024055842},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY352","v":4.195804149671556}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R358*Bilans!F358+S358","v":10.490648148148148},{"v":0.3950840254547701,"d":"39.51%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A14'!$C$39+'A14'!$C$40)","v":4.1446875},null,6.345960648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC358*Bilans!F358+AD358","v":3.2910092592592592},3.1668202306079665,289.3602815212264,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":37.22046608795701},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ358*Bilans!F358+AK358","v":8.750635773351968},{"v":0.4736441565333669,"d":"47.36%"},4.1446875,null,4.605948273351968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU358*Bilans!F358+AV358","v":2.5085396934366067},2.5085396934366067,229.21154313853634,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":46.987705759011426},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB358*Bilans!F358+BC358","v":10.490648148148148},{"v":0.3950840254547701,"d":"39.51%"},4.1446875,null,6.345960648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W358<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W358<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W358<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W358<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM358*Bilans!F358+BN358","v":3.2910092592592592},3.1668202306079665,289.3602815212264,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":37.22046608795701},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F358<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F358<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F358<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F358<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F358*BT358+BU358","v":2.292961384912866},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY358","v":4.00355630077427}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R369*Bilans!F369+S369","v":10.570833333333333},{"v":0.3816219944816713,"d":"38.16%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A14'!$C$39+'A14'!$C$40)","v":4.0340625},null,6.536770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC369*Bilans!F369+AD369","v":3.3367166666666668},3.2108028301886793,284.85440008726414,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":35.64391245826663},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ369*Bilans!F369+AK369","v":8.86285697691052},{"v":0.455165023029202,"d":"45.52%"},4.0340625,null,4.828794476910519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU369*Bilans!F369+AV369","v":2.5440088968516417},2.5440088968516417,225.69810930643553,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":44.98631083469599},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB369*Bilans!F369+BC369","v":10.570833333333333},{"v":0.3816219944816713,"d":"38.16%"},4.0340625,null,6.536770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W369<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W369<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W369<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W369<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM369*Bilans!F369+BN369","v":2.990657407407407},2.877802410901467,255.31143538915092,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":39.768392217084184},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F369<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F369<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F369<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F369<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F369*BT369+BU369","v":2.327084738110985},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY369","v":3.9448499015346905}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R370*Bilans!F370+S370","v":10.473333333333333},{"v":0.4124761298535965,"d":"41.25%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A14'!$C$39+'A14'!$C$40)","v":4.32},null,6.153333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC370*Bilans!F370+AD370","v":3.2373333333333334},3.2373333333333334,309.42432,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":38.086346787479414},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ370*Bilans!F370+AK370","v":8.664026964505169},{"v":0.4986134066408379,"d":"49.86%"},4.32,null,4.344026964505169,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU370*Bilans!F370+AV370","v":2.466229963172927},2.466229963172927,235.72225988006838,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":49.994607899974895},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB370*Bilans!F370+BC370","v":10.473333333333333},{"v":0.4124761298535965,"d":"41.25%"},4.32,null,6.153333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W370<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W370<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W370<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W370<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM370*Bilans!F370+BN370","v":3.2373333333333334},3.2373333333333334,309.42432,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":38.086346787479414},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F370<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F370<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F370<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F370<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F370*BT370+BU370","v":2.250981738587517},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY370","v":4.078220557115856}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R371*Bilans!F371+S371","v":11.070833333333333},{"v":0.3542246894994355,"d":"35.42%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A14'!$C$39+'A14'!$C$40)","v":3.9215625},null,7.149270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC371*Bilans!F371+AD371","v":3.4547166666666667},3.32435,285.952276125,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":33.37872817242469},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ371*Bilans!F371+AK371","v":9.324808862607496},{"v":0.42055151561609744,"d":"42.06%"},3.9215625,null,5.403246362607495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU371*Bilans!F371+AV371","v":2.6330730660361614},2.6330730660361614,226.49036245776554,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":42.14185182754671},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB371*Bilans!F371+BC371","v":11.070833333333333},{"v":0.3542246894994355,"d":"35.42%"},3.9215625,null,7.149270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W371<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W371<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W371<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W371<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM371*Bilans!F371+BN371","v":3.0251018518518515},2.9109470649895175,250.39238916273587,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":38.11906315115339},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F371<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F371<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F371<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F371<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F371*BT371+BU371","v":2.4079072396216965},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY371","v":3.8124392206413478}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.5749774036845343},{"$f":"SUM(AF7:AF372)/229","v":3.464148743500231},{"$f":"SUM(AG7:AG372)/Z373","v":3.2920349526500545},{"$f":"SUM(AH7:AH372)","v":7129.367357095124},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17439.790305740982},{"$f":"SUM(AS7:AS372)","v":24.896894259020396},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.9139051757749344},{"$f":"SUM(AX7:AX372)/229","v":2.776060174120418},{"$f":"SUM(AY7:AY372)/AR373","v":2.4626594173738328},{"$f":"SUM(AZ7:AZ372)","v":9965.966734834805},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17443.316289936974},{"$f":"SUM(BK7:BK372)","v":21.370910063031708},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.4349226984515675},{"$f":"SUM(BP7:BP372)/229","v":3.325593153958423},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.070000134195115},{"$f":"SUM(BR7:BR372)","v":7968.831924686703},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1087.2821903249487},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1201.0999478191504},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.9788553159587634}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A12","index":31,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":8577.171735393867},null,null,"COP",{"$f":"K13","v":3.1929377178343823},{"$f":"L13","v":2.4723935735285916},{"$f":"M13","v":2.999315160692494},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.998956729243688},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9938709403811233},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9959648176292584},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.1929377178343823},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.0432707563120536E-3},{"$f":"1-L3","v":0.006129059618876664},{"$f":"1-M3","v":0.00403518237074163}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.998956729243688},null,null,"COP-Inst",{"$f":"K14","v":3.1939820781412616},{"$f":"L14","v":2.478560430179543},{"$f":"M14","v":3.003366691729852}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.0432707563120536E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.1939820781412616},{"$nulls":10},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R7*Bilans!F7+S7","v":10.286666666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3858757290991575,"d":"38.59%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A12'!$C$39+'A12'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":6.317291666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC7*Bilans!F7+AD7","v":3.3917},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2637113207547173},{"$f":"AF7*Z7","v":284.4813972735849},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":34.452449665186116},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ7*Bilans!F7+AK7","v":9.146653321661319},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4339702031342582,"d":"43.40%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":5.177278321661318},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU7*Bilans!F7+AV7","v":2.5563661831748914},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.5563661831748914},{"$f":"AX7*AR7","v":222.8256583564394},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":43.98542381762813},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB7*Bilans!F7+BC7","v":10.286666666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3858757290991575,"d":"38.59%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":6.317291666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W7<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W7<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W7<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W7<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM7*Bilans!F7+BN7","v":3.0059814814814816},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.8925482180293502},{"$f":"BP7*BJ7","v":252.1289654245283},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":38.87328456588552},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F7<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F7<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F7<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F7<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F7*BT7+BU7","v":2.3275521099049348},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY7","v":3.9440577768095357}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R8*Bilans!F8+S8","v":9.692592592592593},{"v":0.48206916316392817,"d":"48.21%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A12'!$C$39+'A12'!$C$40)","v":4.6725},null,5.020092592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC8*Bilans!F8+AD8","v":3.1317037037037037},3.1317037037037037,{"$f":"AF8*Z8","v":325.8224533333333},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":42.85577841903591},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ8*Bilans!F8+AK8","v":8.650582931925214},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5401370100454168,"d":"54.01%"}},4.6725,null,{"$f":"AL8-AN8","v":3.978082931925214},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU8*Bilans!F8+AV8","v":2.2956545943329116},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.2523403567039892},{"$f":"AX8*AR8","v":234.33349071148302},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":59.58761942906419},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB8*Bilans!F8+BC8","v":9.692592592592593},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.48206916316392817,"d":"48.21%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":5.020092592592593},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W8<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W8<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W8<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W8<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM8*Bilans!F8+BN8","v":3.1317037037037037},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.1317037037037037},{"$f":"BP8*BJ8","v":325.8224533333333},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":42.85577841903591},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F8<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F8<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F8<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F8<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F8*BT8+BU8","v":2.100488394459829},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY8","v":4.370412149961329}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":5406.9242493513175},{"$nulls":9},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R9*Bilans!F9+S9","v":9.604629629629631},{"v":0.5050298852790899,"d":"50.50%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A12'!$C$39+'A12'!$C$40)","v":4.850625},null,4.754004629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.080685185185185},3.0225590496156536,327.3884834591195,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":46.22783135296149},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ9*Bilans!F9+AK9","v":8.491065696569052},{"v":0.5712622152905932,"d":"57.13%"},4.850625,null,3.640440696569052,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU9*Bilans!F9+AV9","v":2.239757715745664},2.1974981362032935,238.02201062285974,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":63.58428601054965},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB9*Bilans!F9+BC9","v":9.604629629629631},{"v":0.5050298852790899,"d":"50.50%"},4.850625,null,4.754004629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W9<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W9<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W9<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W9<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.080685185185185},3.0225590496156536,327.3884834591195,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":46.22783135296149},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F9<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F9<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F9<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F9<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F9*BT9+BU9","v":2.0527276335626246},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY9","v":4.472098416713762}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R10*Bilans!F10+S10","v":9.042129629629631},{"v":0.6624199989759867,"d":"66.24%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A12'!$C$39+'A12'!$C$40)","v":5.9896875},null,3.0524421296296316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC10*Bilans!F10+AD10","v":2.754435185185185},2.3906418588399716,324.2965447562893,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":73.19863673972165},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ10*Bilans!F10+AK10","v":7.47099495468623},{"v":0.8017255447673579,"d":"80.17%"},5.9896875,null,1.4813074546862302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU10*Bilans!F10+AV10","v":1.8823118868851068},1.385097426198475,187.89192860738862,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":126.33892872090637},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.042129629629631},{"v":0.6624199989759867,"d":"66.24%"},5.9896875,null,3.0524421296296316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W10<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W10<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W10<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W10<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM10*Bilans!F10+BN10","v":2.754435185185185},2.3906418588399716,324.2965447562893,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":73.19863673972165},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F10<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F10<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F10<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F10<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F10*BT10+BU10","v":1.7473101362462904},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY10","v":5.253789701993718}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.230059530072997},{"$nulls":11},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R11*Bilans!F11+S11","v":9.118518518518519},{"v":0.6399065800162469,"d":"63.99%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A12'!$C$39+'A12'!$C$40)","v":5.835},null,3.2835185185185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC11*Bilans!F11+AD11","v":2.7987407407407403},2.42909573724668,320.49489157232694,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":70.06829635826558},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ11*Bilans!F11+AK11","v":7.609523080127107},{"v":0.7668023263164259,"d":"76.68%"},5.835,null,1.774523080127107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU11*Bilans!F11+AV11","v":1.930853913026664},1.6758354716835195,221.10973213392356,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":101.56283410627236},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.118518518518519},{"v":0.6399065800162469,"d":"63.99%"},5.835,null,3.2835185185185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W11<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W11<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W11<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W11<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM11*Bilans!F11+BN11","v":2.7987407407407403},2.42909573724668,320.49489157232694,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":70.06829635826558},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F11<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F11<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F11<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F11<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F11*BT11+BU11","v":1.788786586499126},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY11","v":5.131970504075829}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R12*Bilans!F12+S12","v":9.013425925925926},{"v":0.6709782217884843,"d":"67.10%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A12'!$C$39+'A12'!$C$40)","v":6.047812500000001},null,2.965613425925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC12*Bilans!F12+AD12","v":2.7377870370370365},2.37619252271139,325.6512447562892,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":74.40107369678518},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ12*Bilans!F12+AK12","v":7.418941962096324},{"v":0.8151853095628084,"d":"81.52%"},6.047812500000001,null,1.3711294620963228,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU12*Bilans!F12+AV12","v":1.8640718528197942},1.371675514339094,187.984700051387,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":128.8870969495889},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB12*Bilans!F12+BC12","v":9.013425925925926},{"v":0.6709782217884843,"d":"67.10%"},6.047812500000001,null,2.965613425925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W12<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W12<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W12<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W12<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM12*Bilans!F12+BN12","v":2.7377870370370365},2.37619252271139,325.6512447562892,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":74.40107369678518},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F12<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F12<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F12<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F12<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F12*BT12+BU12","v":1.731725045848255},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY12","v":5.301072489543707}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17362.655447464957},null,{"$f":"F13/F15","v":7225.981762472297},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.1929377178343823},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.4723935735285916},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.999315160692494},{"$nulls":4},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R13*Bilans!F13+S13","v":9.050925925925927},{"v":0.6598081841432224,"d":"65.98%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A12'!$C$39+'A12'!$C$40)","v":5.971875},null,3.0790509259259276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC13*Bilans!F13+AD13","v":2.759537037037037},2.395069881201956,323.8733246855345,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":72.83305233351182},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ13*Bilans!F13+AK13","v":7.486946678221846},{"v":0.7976382438212213,"d":"79.76%"},5.971875,null,1.5150716782218465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU13*Bilans!F13+AV13","v":1.8879015747438315},1.6385560837399291,221.5737464237319,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":106.45973716190912},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.050925925925927},{"v":0.6598081841432224,"d":"65.98%"},5.971875,null,3.0790509259259276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W13<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W13<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W13<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W13<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM13*Bilans!F13+BN13","v":2.759537037037037},2.395069881201956,323.8733246855345,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":72.83305233351182},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F13<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F13<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F13<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F13<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F13*BT13+BU13","v":1.7520862123360108},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY13","v":5.239468203885096}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":102.03175253504895},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.1939820781412616},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.478560430179543},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.003366691729852},{"$nulls":4},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R14*Bilans!F14+S14","v":9.371296296296297},{"v":0.5680244047030926,"d":"56.80%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A12'!$C$39+'A12'!$C$40)","v":5.323125},null,4.048171296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC14*Bilans!F14+AD14","v":2.9453518518518518},2.8897791754018174,345.77652723270444,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":53.41409866673888},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ14*Bilans!F14+AK14","v":8.067925240676919},{"v":0.6597885876733008,"d":"65.98%"},5.323125,null,2.744800240676919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU14*Bilans!F14+AV14","v":2.091483890440544},1.8152501690616043,217.20375897906627,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":85.032329224238},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB14*Bilans!F14+BC14","v":9.371296296296297},{"v":0.5680244047030926,"d":"56.80%"},5.323125,null,4.048171296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W14<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W14<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W14<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W14<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM14*Bilans!F14+BN14","v":2.9453518518518518},2.8897791754018174,345.77652723270444,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":53.41409866673888},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F14<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F14<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F14<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F14<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F14*BT14+BU14","v":1.9260359309721453},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY14","v":4.766266221921674}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.4028091985558095},{"$nulls":4},{"$f":"F11","v":3.230059530072997},{"$f":"F15","v":2.4028091985558095},{"$f":"F28","v":3.007901943925827},{"$nulls":4},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R15*Bilans!F15+S15","v":9.11064814814815},{"v":0.642208699629046,"d":"64.22%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A12'!$C$39+'A12'!$C$40)","v":5.8509375},null,3.2597106481481495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC15*Bilans!F15+AD15","v":2.794175925925926},2.4251338225017465,320.89977022798735,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":70.38622917060779},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ15*Bilans!F15+AK15","v":7.595250485384714},{"v":0.770341611676766,"d":"77.03%"},5.8509375,null,1.7443129853847141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU15*Bilans!F15+AV15","v":1.9258526133635945},1.6714947210325535,221.17636022383005,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":102.12178528123248},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.11064814814815},{"v":0.642208699629046,"d":"64.22%"},5.8509375,null,3.2597106481481495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W15<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W15<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W15<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W15<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM15*Bilans!F15+BN15","v":2.794175925925926},2.4251338225017465,320.89977022798735,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":70.38622917060779},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F15<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F15<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F15<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F15<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F15*BT15+BU15","v":1.784513255260955},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY15","v":5.144259911175375}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.941310350031196},{"$f":"F19","v":2.941310350031196},{"$f":"F19","v":2.941310350031196},{"$nulls":4},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R16*Bilans!F16+S16","v":9.731481481481483},{"v":0.4720504281636536,"d":"47.21%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A12'!$C$39+'A12'!$C$40)","v":4.59375},null,5.137731481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.154259259259259},3.154259259259259,322.20758333333333,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":41.776369400575355},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ16*Bilans!F16+AK16","v":8.721106341240569},{"v":0.5267393631329742,"d":"52.67%"},4.59375,null,4.127356341240569,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU16*Bilans!F16+AV16","v":2.3203668985504318},2.2765863910306128,232.5532998437771,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":57.88205557195922},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB16*Bilans!F16+BC16","v":9.731481481481483},{"v":0.4720504281636536,"d":"47.21%"},4.59375,null,5.137731481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W16<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W16<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W16<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W16<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.154259259259259},3.154259259259259,322.20758333333333,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":41.776369400575355},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F16<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F16<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F16<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F16<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F16*BT16+BU16","v":2.121603678224909},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY16","v":4.32691557533529}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2576.5116279069853},null,{"$f":"F17/F19","v":875.9740800149356},{"$nulls":9},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R17*Bilans!F17+S17","v":9.671296296296298},{"v":0.48758975586404973,"d":"48.76%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A12'!$C$39+'A12'!$C$40)","v":4.715625},null,4.955671296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.1193518518518517},3.1193518518518517,327.7658958333333,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":43.45349817447832},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ17*Bilans!F17+AK17","v":8.611962969681091},{"v":0.5475667994163036,"d":"54.76%"},4.715625,null,3.896337969681091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU17*Bilans!F17+AV17","v":2.2821216658328414},2.239062766477505,235.26952018762384,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":60.537271232124596},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB17*Bilans!F17+BC17","v":9.671296296296298},{"v":0.48758975586404973,"d":"48.76%"},4.715625,null,4.955671296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W17<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W17<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W17<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W17<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.1193518518518517},3.1193518518518517,327.7658958333333,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":43.45349817447832},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F17<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F17<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F17<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F17<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F17*BT17+BU17","v":2.08892526287419},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY17","v":4.39460432747559}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":20.930232558139537},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8577.171735393867},{"$nulls":5},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R18*Bilans!F18+S18","v":9.65138888888889},{"v":0.4927723413440782,"d":"49.28%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A12'!$C$39+'A12'!$C$40)","v":4.7559375},null,4.89545138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.1078055555555553},3.1078055555555553,329.55947062499996,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":44.016532744612576},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ18*Bilans!F18+AK18","v":8.5758617006268},{"v":0.5545725509603768,"d":"55.46%"},4.7559375,null,3.819924200626801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU18*Bilans!F18+AV18","v":2.2694713196262537},2.2266511060484,236.11964991313747,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":61.43523097463053},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB18*Bilans!F18+BC18","v":9.65138888888889},{"v":0.4927723413440782,"d":"49.28%"},4.7559375,null,4.89545138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W18<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W18<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W18<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W18<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.1078055555555553},3.1078055555555553,329.55947062499996,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":44.016532744612576},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F18<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F18<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F18<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F18<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F18*BT18+BU18","v":2.0781162485658755},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY18","v":4.417462211911961}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.941310350031196},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9494.629194306164},{"$nulls":5},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R19*Bilans!F19+S19","v":9.598611111111111},{"v":0.5066162639270728,"d":"50.66%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A12'!$C$39+'A12'!$C$40)","v":4.8628125},null,4.735798611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.0771944444444443},3.019134171907757,327.9006145754717,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":46.40524965853705},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ19*Bilans!F19+AK19","v":8.480151359413105},{"v":0.5734346350554462,"d":"57.34%"},4.8628125,null,3.6173388594131044,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU19*Bilans!F19+AV19","v":2.235933192473905},2.1937457737479824,238.25724412233396,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":63.865046112720215},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB19*Bilans!F19+BC19","v":9.598611111111111},{"v":0.5066162639270728,"d":"50.66%"},4.8628125,null,4.735798611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W19<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W19<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W19<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W19<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.0771944444444443},3.019134171907757,327.9006145754717,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":46.40524965853705},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F19<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F19<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F19<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F19<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F19*BT19+BU19","v":2.049459792027553},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY19","v":4.479229129407865}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":11679.52471632549},{"$nulls":5},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R20*Bilans!F20+S20","v":9.257870370370371},{"v":0.5997937190578586,"d":"59.98%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A12'!$C$39+'A12'!$C$40)","v":5.5528125},null,3.7050578703703714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC20*Bilans!F20+AD20","v":2.8795648148148145},2.8252334032145354,353.6274019968554,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":57.15141085911159},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ20*Bilans!F20+AK20","v":7.862231963507131},{"v":0.7062641404849926,"d":"70.63%"},5.5528125,null,2.3094194635071315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU20*Bilans!F20+AV20","v":2.0194063364727772},1.7526922920329764,219.3801124630376,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":92.12459924309525},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB20*Bilans!F20+BC20","v":9.257870370370371},{"v":0.5997937190578586,"d":"59.98%"},5.5528125,null,3.7050578703703714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W20<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W20<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W20<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W20<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM20*Bilans!F20+BN20","v":2.8795648148148145},2.8252334032145354,353.6274019968554,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":57.15141085911159},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F20<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F20<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F20<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F20<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F20*BT20+BU20","v":1.8644496866573288},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY20","v":4.9237048688926155}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R21*Bilans!F21+S21","v":8.780625},{"v":0.7085201793721974,"d":"70.85%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A12'!$C$39+'A12'!$C$40)","v":6.22125},null,2.559375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC21*Bilans!F21+AD21","v":2.658738970588235},2.307584766925638,325.8540449375694,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":78.94006868605327},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ21*Bilans!F21+AK21","v":6.576317567567568},{"v":0.9460081475811548,"d":"94.60%"},6.22125,null,0.3550675675675672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU21*Bilans!F21+AV21","v":1.6864433028564796},1.2409677134226926,175.23705081241846,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":146.78939510648917},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB21*Bilans!F21+BC21","v":7.224408783783782},{"v":0.8611431310427069,"d":"86.11%"},6.22125,null,1.0031587837837819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W21<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W21<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W21<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W21<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM21*Bilans!F21+BN21","v":1.7657431831256318},1.2993204555075406,183.47704152221985,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":140.19705395067018},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F21<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F21<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F21<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F21<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F21*BT21+BU21","v":1.6864433028564796},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T21-BX21","v":2.0930232558139537},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY21","v":6.542406079720703}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R22*Bilans!F22+S22","v":9.841203703703705},{"v":0.4442101425412804,"d":"44.42%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A12'!$C$39+'A12'!$C$40)","v":4.3715625},null,5.469641203703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.217898148148148},3.217898148148148,311.54885395833327,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":38.81246989494523},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ22*Bilans!F22+AK22","v":8.920083103237467},{"v":0.49008091622076694,"d":"49.01%"},4.3715625,null,4.548520603237467,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU22*Bilans!F22+AV22","v":2.3900908997355774},2.3900908997355774,231.40262568514925,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":52.25515691215654},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB22*Bilans!F22+BC22","v":9.841203703703705},{"v":0.4442101425412804,"d":"44.42%"},4.3715625,null,5.469641203703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W22<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W22<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W22<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W22<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.217898148148148},3.217898148148148,311.54885395833327,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":38.81246989494523},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F22<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F22<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F22<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F22<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F22*BT22+BU22","v":2.1811789431335273},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY22","v":4.208733093127986}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R23*Bilans!F23+S23","v":9.497685185185185},{"v":0.5335181574457714,"d":"53.35%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A12'!$C$39+'A12'!$C$40)","v":5.0671875},null,4.430497685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.018657407407407},2.961701607267645,336.19015369496856,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":49.44155232947044},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ23*Bilans!F23+AK23","v":8.297126320951824},{"v":0.6107159640566623,"d":"61.07%"},5.0671875,null,3.2299388209518236,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU23*Bilans!F23+AV23","v":2.171798879147484},1.8849575177506463,213.96624023367022,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":77.6840451952142},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB23*Bilans!F23+BC23","v":9.497685185185185},{"v":0.5335181574457714,"d":"53.35%"},5.0671875,null,4.430497685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W23<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W23<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W23<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W23<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.018657407407407},2.961701607267645,336.19015369496856,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":49.44155232947044},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F23<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F23<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F23<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F23<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F23*BT23+BU23","v":1.9946606032086551},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY23","v":4.602286717466043}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R24*Bilans!F24+S24","v":8.94515625},{"v":0.68322590787612,"d":"68.32%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A12'!$C$39+'A12'!$C$40)","v":6.1115625},null,2.8335937500000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC24*Bilans!F24+AD24","v":2.7121847426470587},2.3539716634295225,326.2075081889046,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":75.94185511118502},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ24*Bilans!F24+AK24","v":6.660971283783784},{"v":0.9175182176327157,"d":"91.75%"},6.1115625,null,0.5494087837837842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU24*Bilans!F24+AV24","v":1.7149372598397101},1.2619349647877114,174.87579258286905,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":141.65941984979605},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB24*Bilans!F24+BC24","v":7.352048141891891},{"v":0.8312734604084517,"d":"83.13%"},6.1115625,null,1.2404856418918913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W24<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W24<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W24<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W24<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM24*Bilans!F24+BN24","v":1.7971598497922985},1.3224383800358424,183.26020460941692,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":135.17830221711722},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F24<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F24<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F24<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F24<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F24*BT24+BU24","v":1.7149372598397101},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T24-BX24","v":2.0930232558139537},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY24","v":6.4785638878740475}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R25*Bilans!F25+S25","v":9.19212962962963},{"v":0.6185658524301183,"d":"61.86%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A12'!$C$39+'A12'!$C$40)","v":5.6859375},null,3.50619212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC25*Bilans!F25+AD25","v":2.841435185185185},2.4661512928022358,316.56134532232704,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":67.14414702913311},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ25*Bilans!F25+AK25","v":7.743013819188316},{"v":0.7343313124289432,"d":"73.43%"},5.6859375,null,2.057076319188316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU25*Bilans!F25+AV25","v":1.9776307745812554},1.716434257183731,220.3257923377467,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":96.47187144335534},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.19212962962963},{"v":0.6185658524301183,"d":"61.86%"},5.6859375,null,3.50619212962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W25<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W25<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W25<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W25<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM25*Bilans!F25+BN25","v":2.841435185185185},2.4661512928022358,316.56134532232704,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":67.14414702913311},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F25<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F25<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F25<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F25<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F25*BT25+BU25","v":1.8287548021973128},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY25","v":5.019809101236486}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17404.663083053812},null,{"$f":"F26/F28","v":5786.313319887598},{"$nulls":9},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R26*Bilans!F26+S26","v":8.870625},{"v":0.694567744662862,"d":"69.46%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A12'!$C$39+'A12'!$C$40)","v":6.16125},null,2.7093750000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC26*Bilans!F26+AD26","v":2.687974264705882},2.3329587957824636,326.0776508865149,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":77.28524838327763},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ26*Bilans!F26+AK26","v":6.622623873873874},{"v":0.93033367398472,"d":"93.03%"},6.16125,null,0.46137387387387374,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU26*Bilans!F26+AV26","v":1.7020297408644005},1.2524369791266345,175.0531165725297,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":143.96197413919492},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB26*Bilans!F26+BC26","v":7.294228603603602},{"v":0.8446746509913506,"d":"84.47%"},6.16125,null,1.1329786036036023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W26<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W26<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W26<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W26<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM26*Bilans!F26+BN26","v":1.782928368310817},1.3119661578136201,183.37350987760965,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":137.42984064503145},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F26<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F26<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F26<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F26<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F26*BT26+BU26","v":1.7020297408644005},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY26","v":6.507219018810469}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":60.02411694618994},{"$nulls":11},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R27*Bilans!F27+S27","v":9.227314814814816},{"v":0.608485525061462,"d":"60.85%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A12'!$C$39+'A12'!$C$40)","v":5.6146875000000005},null,3.612627314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC27*Bilans!F27+AD27","v":2.8618425925925925},2.4838633822501746,314.5875070204402,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":65.77725899400703},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ27*Bilans!F27+AK27","v":7.80682071333078},{"v":0.7192028235530586,"d":"71.92%"},5.6146875000000005,null,2.19213321333078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU27*Bilans!F27+AV27","v":1.9999895260161544},1.7358399659762849,219.84847129081143,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":94.12257362567958},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.227314814814816},{"v":0.608485525061462,"d":"60.85%"},5.6146875000000005,null,3.612627314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W27<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W27<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W27<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W27<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM27*Bilans!F27+BN27","v":2.8618425925925925},2.4838633822501746,314.5875070204402,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":65.77725899400703},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F27<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F27<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F27<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F27<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F27*BT27+BU27","v":1.8478591065561947},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY27","v":4.967911226256054}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.007901943925827},{"$nulls":11},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R28*Bilans!F28+S28","v":9.647685185185185},{"v":0.493738903018379,"d":"49.37%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A12'!$C$39+'A12'!$C$40)","v":4.7634375},null,4.884247685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC28*Bilans!F28+AD28","v":3.1056574074074073},3.1056574074074073,329.8906939583333,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":44.12174526178331},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ28*Bilans!F28+AK28","v":8.56914518545391},{"v":0.5558824593246379,"d":"55.59%"},4.7634375,null,3.8057076854539105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU28*Bilans!F28+AV28","v":2.2671177668436324},2.2243419599220546,236.27516383782043,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":61.60339887883143},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB28*Bilans!F28+BC28","v":9.647685185185185},{"v":0.493738903018379,"d":"49.37%"},4.7634375,null,4.884247685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W28<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W28<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W28<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W28<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM28*Bilans!F28+BN28","v":3.1056574074074073},3.1056574074074073,329.8906939583333,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":44.12174526178331},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F28<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F28<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F28<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F28<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F28*BT28+BU28","v":2.0761052691596777},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY28","v":4.4217411016521755}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R29*Bilans!F29+S29","v":13.616666666666667},{"v":0.22272796817625462,"d":"22.27%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A12'!$C$39+'A12'!$C$40)","v":3.0328125000000004},null,10.583854166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC29*Bilans!F29+AD29","v":4.34075},4.176948113207547,270.19633107311324,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":19.977953457487363},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ29*Bilans!F29+AK29","v":8.43340949323996},{"v":0.35961878792095153,"d":"35.96%"},3.0328125000000004,null,5.40059699323996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU29*Bilans!F29+AV29","v":3.315684103832524},3.190563948970919,206.38960544905638,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":26.15427126195508},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB29*Bilans!F29+BC29","v":13.616666666666667},{"v":0.22272796817625462,"d":"22.27%"},3.0328125000000004,null,10.583854166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W29<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W29<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W29<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W29<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM29*Bilans!F29+BN29","v":3.2742314814814817},3.1506755765199164,203.80932635613215,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":26.485391140198384},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F29<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F29<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F29<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F29<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F29*BT29+BU29","v":3.0262994622995145},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY29","v":3.03340766978316}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R30*Bilans!F30+S30","v":11.59},{"v":0.31085526315789475,"d":"31.09%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A12'!$C$39+'A12'!$C$40)","v":3.6028124999999998},null,7.9871875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC30*Bilans!F30+AD30","v":3.7631500000000004},3.621144339622642,283.7800290353774,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":27.91771482120345},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ30*Bilans!F30+AK30","v":8.86749582725416},{"v":0.40629424249930757,"d":"40.63%"},3.6028124999999998,null,5.26468332725416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU30*Bilans!F30+AV30","v":2.8535566806495005},2.8535566806495005,223.62610317079975,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":35.427393359850804},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB30*Bilans!F30+BC30","v":11.59},{"v":0.31085526315789475,"d":"31.09%"},3.6028124999999998,null,7.9871875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W30<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W30<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W30<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W30<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM30*Bilans!F30+BN30","v":3.1109722222222222},2.9935770440251575,234.59914899764155,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":33.77032677404191},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F30<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F30<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F30<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F30<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F30*BT30+BU30","v":2.6010358083897005},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY30","v":3.529363175389474}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R31*Bilans!F31+S31","v":10.740000000000002},{"v":0.3577164804469273,"d":"35.77%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A12'!$C$39+'A12'!$C$40)","v":3.841875},null,6.898125000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC31*Bilans!F31+AD31","v":3.5209},3.388035849056604,284.95075508490567,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":32.02311157073809},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ31*Bilans!F31+AK31","v":9.049555062737088},{"v":0.4245374466883462,"d":"42.45%"},3.841875,null,5.207680062737088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU31*Bilans!F31+AV31","v":2.659736790992147},2.659736790992147,223.6971628063945,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":40.791799537249894},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB31*Bilans!F31+BC31","v":10.740000000000002},{"v":0.3577164804469273,"d":"35.77%"},3.841875,null,6.898125000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W31<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W31<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W31<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W31<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM31*Bilans!F31+BN31","v":3.0425},2.927688679245283,246.2332563679245,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":37.05839721591183},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F31<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F31<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F31<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F31<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F31*BT31+BU31","v":2.4226768745952882},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY31","v":3.7891970226254514}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R37*Bilans!F37+S37","v":9.733796296296298},{"v":0.4714565992865635,"d":"47.15%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A12'!$C$39+'A12'!$C$40)","v":4.5890625},null,5.144733796296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.1556018518518516},3.1556018518518516,321.9897239583333,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":41.71260544886373},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ37*Bilans!F37+AK37","v":8.725304163223626},{"v":0.5259487135523007,"d":"52.59%"},4.5890625,null,4.136241663223626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU37*Bilans!F37+AV37","v":2.3218378690395696},2.278029607359578,232.4444460609529,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":57.78167876956087},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB37*Bilans!F37+BC37","v":9.733796296296298},{"v":0.4714565992865635,"d":"47.15%"},4.5890625,null,5.144733796296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W37<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W37<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W37<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W37<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.1556018518518516},3.1556018518518516,321.9897239583333,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":41.71260544886373},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F37<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F37<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F37<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F37<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F37*BT37+BU37","v":2.1228605403537832},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY37","v":4.324353779014667}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R44*Bilans!F44+S44","v":9.646296296296297},{"v":0.49410155500095987,"d":"49.41%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A12'!$C$39+'A12'!$C$40)","v":4.76625},null,4.880046296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.1048518518518518},3.1048518518518518,330.0147033333333,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":44.161237489711446},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ44*Bilans!F44+AK44","v":8.566626492264076},{"v":0.5563742045137685,"d":"55.64%"},4.76625,null,3.8003764922640757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU44*Bilans!F44+AV44","v":2.26623518455015},2.2234760301246754,236.33326724195175,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":61.66655189546239},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB44*Bilans!F44+BC44","v":9.646296296296297},{"v":0.49410155500095987,"d":"49.41%"},4.76625,null,4.880046296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W44<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W44<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W44<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W44<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.1048518518518518},3.1048518518518518,330.0147033333333,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":44.161237489711446},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F44<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F44<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F44<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F44<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F44*BT44+BU44","v":2.0753511518823533},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY44","v":4.423347823173779}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R61*Bilans!F61+S61","v":9.529166666666667},{"v":0.5250655881066899,"d":"52.51%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A12'!$C$39+'A12'!$C$40)","v":5.0034374999999995},null,4.525729166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.0369166666666665},2.979616352201258,333.66488816037736,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":48.48188757363976},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ61*Bilans!F61+AK61","v":8.354216699921398},{"v":0.5989116250775581,"d":"59.89%"},5.0034374999999995,null,3.3507791999213987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU61*Bilans!F61+AV61","v":2.191804077799762},2.150449283879012,240.81268693198143,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":67.17546239427026},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB61*Bilans!F61+BC61","v":9.529166666666667},{"v":0.5250655881066899,"d":"52.51%"},5.0034374999999995,null,4.525729166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W61<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W61<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W61<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W61<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.0369166666666665},2.979616352201258,333.66488816037736,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":48.48188757363976},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F61<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F61<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F61<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F61<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F61*BT61+BU61","v":2.0117539281613386},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY61","v":4.563182341286714}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R71*Bilans!F71+S71","v":11.243333333333334},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.329111695819745,"d":"32.91%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A12'!$C$39+'A12'!$C$40)","v":3.7003125},null,{"$f":"T71-V71","v":7.543020833333334},{"$f":"IF(X71<0,X71/V71*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC71*Bilans!F71+AD71","v":3.66435},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.526072641509434},284.5805077146227,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":29.52652585042368},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ71*Bilans!F71+AK71","v":8.941747437019746},{"v":0.4138243141022222,"d":"41.38%"},{"$f":"V71","v":3.7003125},null,5.241434937019746,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU71*Bilans!F71+AV71","v":2.7745085687892463},2.7745085687892463,223.92365031555812,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":37.52472642224826},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB71*Bilans!F71+BC71","v":11.243333333333334},{"v":0.329111695819745,"d":"32.91%"},3.7003125,null,7.543020833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W71<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W71<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W71<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W71<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM71*Bilans!F71+BN71","v":3.0830462962962963},2.966704926624738,239.43533786556605,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":35.09370752232191},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F71<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F71<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F71<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F71<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F71*BT71+BU71","v":2.5282933412735478},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY71","v":3.6309077946532367}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R77*Bilans!F77+S77","v":10.280000000000001},{"v":0.3863083657587548,"d":"38.63%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A12'!$C$39+'A12'!$C$40)","v":3.97125},null,6.308750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC77*Bilans!F77+AD77","v":3.3898},3.2618830188679246,284.4688180754717,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":34.489556906012155},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ77*Bilans!F77+AK77","v":9.148081237233733},{"v":0.4341074261383426,"d":"43.41%"},3.97125,null,5.176831237233733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU77*Bilans!F77+AV77","v":2.554846027177579},2.554846027177579,222.80812203015662,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":44.03431705991432},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB77*Bilans!F77+BC77","v":10.280000000000001},{"v":0.3863083657587548,"d":"38.63%"},3.97125,null,6.308750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W77<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W77<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W77<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W77<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM77*Bilans!F77+BN77","v":3.0054444444444446},2.8920314465408805,252.21406245283018,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":38.90030315353617},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F77<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F77<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F77<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F77<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F77*BT77+BU77","v":2.3261532163065475},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY77","v":3.946429639994201}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R94*Bilans!F94+S94","v":9.816666666666668},{"v":0.45038200339558565,"d":"45.04%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A12'!$C$39+'A12'!$C$40)","v":4.42125},null,5.3954166666666685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC94*Bilans!F94+AD94","v":3.2036666666666664},3.2036666666666664,313.99136999999996,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":39.465060867755696},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ94*Bilans!F94+AK94","v":8.875586190217064},{"v":0.49813611239258015,"d":"49.81%"},4.42125,null,4.454336190217064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU94*Bilans!F94+AV94","v":2.3744986125507137},2.3744986125507137,232.72460901609543,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":53.24614608394499},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB94*Bilans!F94+BC94","v":9.816666666666668},{"v":0.45038200339558565,"d":"45.04%"},4.42125,null,5.3954166666666685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W94<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W94<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W94<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W94<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM94*Bilans!F94+BN94","v":3.2036666666666664},3.2036666666666664,313.99136999999996,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":39.465060867755696},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F94<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F94<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F94<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F94<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F94*BT94+BU94","v":2.167856204567465},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY94","v":4.2345982084321925}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R104*Bilans!F104+S104","v":14.946876066956523},{"v":0.14093664057715957,"d":"14.09%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A12'!$C$39+'A12'!$C$40)","v":2.1065625},null,12.840313566956524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC104*Bilans!F104+AD104","v":4.70043023625},4.523055510353774,192.03762933084536,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":12.109109621720323},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ104*Bilans!F104+AK104","v":14.946876066956523},{"v":0.14093664057715957,"d":"14.09%"},2.1065625,null,12.840313566956524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU104*Bilans!F104+AV104","v":4.70043023625},4.523055510353774,192.03762933084536,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.109109621720323},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB104*Bilans!F104+BC104","v":14.946876066956523},{"v":0.14093664057715957,"d":"14.09%"},2.1065625,null,12.840313566956524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W104<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W104<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W104<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W104<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM104*Bilans!F104+BN104","v":4.692138777777778},4.515076937106919,191.69887905721703,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":12.130507577816504},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F104<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F104<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F104<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F104<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F104*BT104+BU104","v":3.2870594893500003},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY104","v":2.792769656205796}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F116<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F116<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F116<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F116<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F116<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F116<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F116<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F116<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F116<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F116<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F116<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F116<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F116<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F116<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F116<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F116*BT116+BU116","v":3.26843469225},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY116","v":2.8086839311084604}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F119<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F119<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F119<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F119<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F119<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F119<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F119<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F119<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F119<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F119<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F119<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F119<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F119<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F119<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F119<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F119*BT119+BU119","v":3.4149624327},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY119","v":2.68817012805085}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F136<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F136<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F136<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F136<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F136<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F136<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F136<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F136<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F136<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F136<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F136<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F136<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F136<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F136<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F136<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F136*BT136+BU136","v":3.4959232854},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY136","v":2.625915745445093}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F142<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F142<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F142<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F142<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F142<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F142<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F142<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F142<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F142<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F142<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F142<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F142<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F142<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F142<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F142<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F142*BT142+BU142","v":3.4229444886},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY142","v":2.6819015121553034}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F152<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F152<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F152<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F152<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F152<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F152<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F152<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F152<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F152<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F152<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F152<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F152<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F152<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F152<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F152<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F152*BT152+BU152","v":3.55730909625},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY152","v":2.5806022899942147}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F169<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F169<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F169<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F169<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F169<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F169<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F169<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F169<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F169<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F169<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F169<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F169<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F169<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F169<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F169<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F169*BT169+BU169","v":3.63256848045},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY169","v":2.527137492219497}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F175<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F175<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F175<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F175<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F175<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F175<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F175<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F175<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F175<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F175<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F175<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F175<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F175<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F175<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F175<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F175*BT175+BU175","v":3.4875611316},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY175","v":2.632211925067665}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F185<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F185<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F185<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F185<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F185<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F185<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F185<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F185<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F185<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F185<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F185<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F185<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F185<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F185<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F185<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F185*BT185+BU185","v":3.7091582073},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY185","v":2.4749550941054035}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F201<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F201<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F201<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F201<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F201<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F201<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F201<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F201<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F201<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F201<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F201<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F201<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F201<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F201<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F201<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F201*BT201+BU201","v":3.65955543135},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY201","v":2.50850142106292}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F211<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F211<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F211<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F211<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F211<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F211<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F211<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.06313969115999996},{"$f":"IF(Bilans!F211<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F211<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F211<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F211<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F211<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F211<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F211<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F211<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.4513056568000007},{"$f":"Bilans!F211*BT211+BU211","v":3.8248570215764994},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY211","v":2.400089715305557}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F217<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F217<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F217<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F217<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F217<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F217<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F217<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F217<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F217<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F217<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F217<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F217<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F217<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F217<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F217<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F217*BT217+BU217","v":3.5599697815499995},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY217","v":2.578673574022041}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F234<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F234<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F234<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F234<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F234<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F234<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F234<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.06313969115999996},{"$f":"IF(Bilans!F234<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F234<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F234<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F234<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F234<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F234<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F234<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F234<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.4513056568000007},{"$f":"Bilans!F234*BT234+BU234","v":3.9948080236154997},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY234","v":2.297982768065947}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F244<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F244<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F244<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F244<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F244<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F244<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F244<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F244<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F244<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F244<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F244<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F244<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F244<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F244<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F244<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F244*BT244+BU244","v":3.4373882088},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY244","v":2.6706323063826303}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R250*Bilans!F250+S250","v":15.353970280579711},{"v":0.11698928467198907,"d":"11.70%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A12'!$C$39+'A12'!$C$40)","v":1.7962499999999997},null,13.557720280579712,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC250*Bilans!F250+AD250","v":4.790384865},4.609615624811321,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ250*Bilans!F250+AK250","v":15.353970280579711},{"v":0.11698928467198907,"d":"11.70%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":13.557720280579712},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU250*Bilans!F250+AV250","v":4.790384865},4.609615624811321,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB250*Bilans!F250+BC250","v":15.353970280579711},{"v":0.11698928467198907,"d":"11.70%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":13.557720280579712},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W250<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W250<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W250<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W250<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM250*Bilans!F250+BN250","v":4.781018407407408},4.6006026184486375,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F250<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F250<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F250<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F250<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F250*BT250+BU250","v":3.3499656918},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY250","v":2.7403265718424157}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A12'!$C$39+'A12'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W260<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W260<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W260<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W260<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.2198796296296301},1.1738464360587006,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F260<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F260<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F260<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F260<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F260*BT260+BU260","v":3.66525689985},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY260","v":2.504599336645595}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R277*Bilans!F277+S277","v":16.0857559515942},{"v":0.07698969844667221,"d":"7.70%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A12'!$C$39+'A12'!$C$40)","v":1.2384375000000003},null,14.847318451594202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC277*Bilans!F277+AD277","v":4.95208578375},4.765214622099057,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ277*Bilans!F277+AK277","v":16.0857559515942},{"v":0.07698969844667221,"d":"7.70%"},1.2384375000000003,null,14.847318451594202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU277*Bilans!F277+AV277","v":4.95208578375},4.765214622099057,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB277*Bilans!F277+BC277","v":16.0857559515942},{"v":0.07698969844667221,"d":"7.70%"},1.2384375000000003,null,14.847318451594202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W277<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W277<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W277<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W277<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM277*Bilans!F277+BN277","v":4.940786925925926},4.7543421362683445,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F277<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F277<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F277<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F277<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F277*BT277+BU277","v":3.46304481705},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY277","v":2.65084643282786}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R286*Bilans!F286+S286","v":15.444982280000001},{"v":0.11180815676533101,"d":"11.18%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A12'!$C$39+'A12'!$C$40)","v":1.7268749999999997},null,13.718107280000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC286*Bilans!F286+AD286","v":4.8104955675},4.628967432877359,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ286*Bilans!F286+AK286","v":15.444982280000001},{"v":0.11180815676533101,"d":"11.18%"},1.7268749999999997,null,13.718107280000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU286*Bilans!F286+AV286","v":4.8104955675},4.628967432877359,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB286*Bilans!F286+BC286","v":15.444982280000001},{"v":0.11180815676533101,"d":"11.18%"},1.7268749999999997,null,13.718107280000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W286<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W286<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W286<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W286<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM286*Bilans!F286+BN286","v":4.800888777777779},4.619723163522013,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F286<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F286<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F286<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F286<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F286*BT286+BU286","v":3.3640293141},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY286","v":2.7288703940607557}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R292*Bilans!F292+S292","v":14.499479217391304},{"v":0.17108373085735593,"d":"17.11%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A12'!$C$39+'A12'!$C$40)","v":2.4806249999999994},null,12.018854217391304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC292*Bilans!F292+AD292","v":4.587492916666667},4.414379976415095,227.05363408691036,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":15.030683890942157},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ292*Bilans!F292+AK292","v":10.235898164673914},{"v":0.2423456115029672,"d":"24.23%"},2.4806249999999994,null,7.755273164673914,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU292*Bilans!F292+AV292","v":3.5106232168399822},3.3781468690347,173.75498420879975,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":19.64128635382858},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB292*Bilans!F292+BC292","v":14.499479217391304},{"v":0.17108373085735593,"d":"17.11%"},2.4806249999999994,null,12.018854217391304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W292<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W292<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W292<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W292<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM292*Bilans!F292+BN292","v":4.541072222222223},4.369711006289308,224.7560856084905,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":15.18433367893232},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F292<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F292<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F292<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F292<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F292*BT292+BU292","v":3.2063062301039897},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY292","v":2.8631076825441797}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R309*Bilans!F309+S309","v":14.113805391304346},{"v":0.2000700676898762,"d":"20.01%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A12'!$C$39+'A12'!$C$40)","v":2.8237500000000004},null,11.290055391304346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC309*Bilans!F309+AD309","v":4.4813275},4.3122208018867925,257.31021524858494,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":17.85026869828193},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ309*Bilans!F309+AK309","v":8.780705470652174},{"v":0.3215857779808062,"d":"32.16%"},2.8237500000000004,null,5.956955470652174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU309*Bilans!F309+AV309","v":3.4275936126262976},3.2982504574328524,196.8066047950183,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":23.33791838837851},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB309*Bilans!F309+BC309","v":14.113805391304346},{"v":0.2000700676898762,"d":"20.01%"},2.8237500000000004,null,11.290055391304346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W309<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W309<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W309<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W309<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM309*Bilans!F309+BN309","v":4.442794444444445},4.2751418238993715,255.0977126320755,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":18.005086888507357},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F309<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F309<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F309<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F309<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F309*BT309+BU309","v":3.129422767575779},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY309","v":2.9334483327451877}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R315*Bilans!F315+S315","v":14.746057565217392},{"v":0.15334607165333308,"d":"15.33%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A12'!$C$39+'A12'!$C$40)","v":2.2612500000000004},null,12.484807565217391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC315*Bilans!F315+AD315","v":4.655369166666667},4.479694858490566,206.8275116165095,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":13.295392182151563},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ315*Bilans!F315+AK315","v":11.166267264130433},{"v":0.202507243155808,"d":"20.25%"},2.2612500000000004,null,8.905017264130432,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU315*Bilans!F315+AV315","v":3.563707717894633},3.4292281813703074,158.32746513386715,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":17.36813558326712},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB315*Bilans!F315+BC315","v":14.746057565217392},{"v":0.15334607165333308,"d":"15.33%"},2.2612500000000004,null,12.484807565217391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W315<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W315<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W315<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W315<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM315*Bilans!F315+BN315","v":4.6039055555555555},4.430173270440251,204.54109989622648,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":13.444011410885803},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F315<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F315<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F315<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F315<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F315*BT315+BU315","v":3.2554612307367803},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY315","v":2.8198769235296255}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R325*Bilans!F325+S325","v":12.276666666666667},{"v":0.2777372386641325,"d":"27.77%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A12'!$C$39+'A12'!$C$40)","v":3.4096875000000004},null,8.866979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC325*Bilans!F325+AD325","v":3.95885},3.8094594339622643,280.8809677146227,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":24.968089737884373},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ325*Bilans!F325+AK325","v":8.7204205232954},{"v":0.391000352665504,"d":"39.10%"},3.4096875000000004,null,5.3107330232954,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU325*Bilans!F325+AV325","v":3.010132748372696},2.896542833339764,213.5693444592242,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":32.83739632820512},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB325*Bilans!F325+BC325","v":12.276666666666667},{"v":0.2777372386641325,"d":"27.77%"},3.4096875000000004,null,8.866979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W325<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W325<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W325<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W325<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM325*Bilans!F325+BN325","v":3.166287037037037},3.046804507337526,224.64851333726418,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":31.217928413502626},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F325<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F325<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F325<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F325<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F325*BT325+BU325","v":2.7451218490236173},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY325","v":3.3441138517276148}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R342*Bilans!F342+S342","v":9.92962962962963},{"v":0.4222211861245803,"d":"42.22%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A12'!$C$39+'A12'!$C$40)","v":4.1925},null,5.737129629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC342*Bilans!F342+AD342","v":3.269185185185185},3.269185185185185,302.4650133333334,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":36.5078125708071},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ342*Bilans!F342+AK342","v":9.08043990299024},{"v":0.4617067063699619,"d":"46.17%"},4.1925,null,4.887939902990239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU342*Bilans!F342+AV342","v":2.446281972420653},2.446281972420653,226.33000808835882,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":48.78865206282808},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB342*Bilans!F342+BC342","v":9.92962962962963},{"v":0.4222211861245803,"d":"42.22%"},4.1925,null,5.737129629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W342<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W342<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W342<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W342<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM342*Bilans!F342+BN342","v":3.269185185185185},3.269185185185185,302.4650133333334,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":36.5078125708071},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F342<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F342<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F342<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F342<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F342*BT342+BU342","v":2.229191076456507},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY342","v":4.118085747316201}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R352*Bilans!F352+S352","v":9.736574074074074},{"v":0.47074437734772473,"d":"47.07%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A12'!$C$39+'A12'!$C$40)","v":4.5834375},null,5.153136574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.157212962962963},3.157212962962963,321.72789395833337,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":41.636160291396244},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ352*Bilans!F352+AK352","v":8.730341549603295},{"v":0.525000937701947,"d":"52.50%"},4.5834375,null,4.146904049603296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU352*Bilans!F352+AV352","v":2.3236030336265356},2.279761466954337,232.31339288631435,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":57.66139436316431},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB352*Bilans!F352+BC352","v":9.736574074074074},{"v":0.47074437734772473,"d":"47.07%"},4.5834375,null,5.153136574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W352<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W352<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W352<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W352<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.157212962962963},3.157212962962963,321.72789395833337,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":41.636160291396244},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F352<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F352<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F352<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F352<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F352*BT352+BU352","v":2.1243687749084317},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY352","v":4.3212836247772906}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R358*Bilans!F358+S358","v":9.95324074074074},{"v":0.41641587980836314,"d":"41.64%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A12'!$C$39+'A12'!$C$40)","v":4.1446875},null,5.808553240740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.2828796296296296},3.2828796296296296,299.9649189583333,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":35.90461372270844},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ358*Bilans!F358+AK358","v":9.12325768721742},{"v":0.45429907189918733,"d":"45.43%"},4.1446875,null,4.97857018721742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU358*Bilans!F358+AV358","v":2.4612858714098613},2.4612858714098613,224.89384328539757,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":47.88981498215078},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB358*Bilans!F358+BC358","v":9.95324074074074},{"v":0.41641587980836314,"d":"41.64%"},4.1446875,null,5.808553240740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W358<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W358<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W358<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W358<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.2828796296296296},3.2828796296296296,299.9649189583333,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":35.90461372270844},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F358<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F358<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F358<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F358<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F358*BT358+BU358","v":2.24201107017102},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY358","v":4.094538212650196}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R369*Bilans!F369+S369","v":10.056666666666667},{"v":0.401133162081538,"d":"40.11%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A12'!$C$39+'A12'!$C$40)","v":4.0340625},null,6.0226041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC369*Bilans!F369+AD369","v":3.32615},3.32615,295.087712625,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":34.40782135502007},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ369*Bilans!F369+AK369","v":9.19591640890964},{"v":0.4386797705220027,"d":"43.87%"},4.0340625,null,5.161853908909641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU369*Bilans!F369+AV369","v":2.5039208012676073},2.5039208012676073,222.14159368645895,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":45.70654748427429},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB369*Bilans!F369+BC369","v":10.056666666666667},{"v":0.401133162081538,"d":"40.11%"},4.0340625,null,6.0226041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W369<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W369<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W369<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W369<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM369*Bilans!F369+BN369","v":2.9874537037037037},2.9874537037037037,265.0394239583333,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":38.30873591718452},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F369<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F369<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F369<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F369<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F369*BT369+BU369","v":2.2792902807605646},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY369","v":4.027569492788244}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R370*Bilans!F370+S370","v":9.866666666666667},{"v":0.43783783783783786,"d":"43.78%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A12'!$C$39+'A12'!$C$40)","v":4.32},null,5.546666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC370*Bilans!F370+AD370","v":3.2326666666666664},3.2326666666666664,308.97828,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":38.14132810888844},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ370*Bilans!F370+AK370","v":8.966259145051092},{"v":0.481806283993522,"d":"48.18%"},4.32,null,4.646259145051092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU370*Bilans!F370+AV370","v":2.4062715751160964},2.4062715751160964,229.99143714959652,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":51.24035095417324},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB370*Bilans!F370+BC370","v":9.866666666666667},{"v":0.43783783783783786,"d":"43.78%"},4.32,null,5.546666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W370<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W370<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W370<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W370<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM370*Bilans!F370+BN370","v":3.2326666666666664},3.2326666666666664,308.97828,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":38.14132810888844},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F370<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F370<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F370<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F370<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F370*BT370+BU370","v":2.1950044265511393},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY370","v":4.182223912151242}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R371*Bilans!F371+S371","v":10.456666666666667},{"v":0.37502988524067576,"d":"37.50%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A12'!$C$39+'A12'!$C$40)","v":3.9215625},null,6.535104166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC371*Bilans!F371+AD371","v":3.44015},3.3103330188679245,284.7465704504717,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":33.52006410459189},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ371*Bilans!F371+AK371","v":9.110241474564733},{"v":0.4304564825146266,"d":"43.05%"},3.9215625,null,5.188678974564732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU371*Bilans!F371+AV371","v":2.595130161106362},2.595130161106362,223.22660863296653,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":42.75799983484997},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB371*Bilans!F371+BC371","v":10.456666666666667},{"v":0.37502988524067576,"d":"37.50%"},3.9215625,null,6.535104166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W371<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W371<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W371<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W371<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM371*Bilans!F371+BN371","v":3.019675925925926},2.905725890985325,249.94327682783023,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":38.1875576578811},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F371<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F371<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F371<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F371<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F371*BT371+BU371","v":2.3632238966638175},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY371","v":3.884524023711626}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.5598502373974057},{"$f":"SUM(AF7:AF372)/229","v":3.4204033205397186},{"$f":"SUM(AG7:AG372)/Z373","v":3.230059530072997},{"$f":"SUM(AH7:AH372)","v":7352.62484662504},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17362.655447464957},{"$f":"SUM(AS7:AS372)","v":102.03175253504895},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.854112336062231},{"$f":"SUM(AX7:AX372)/229","v":2.7302259071096926},{"$f":"SUM(AY7:AY372)/AR373","v":2.4028091985558095},{"$f":"SUM(AZ7:AZ372)","v":10454.977827556662},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17404.663083053812},{"$f":"SUM(BK7:BK372)","v":60.02411694618994},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.395425613689782},{"$f":"SUM(BP7:BP372)/229","v":3.2624289382278033},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.007901943925827},{"$f":"SUM(BR7:BR372)","v":8270.082305537337},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1073.5782777613865},null,{"$f":"SUM(BX7:BX372)","v":2576.5116279069853},{"$f":"SUM(BY7:BY372)","v":20.930232558139537},null,{"$f":"SUM(CA7:CA372)","v":1224.5468887688278},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.941310350031196}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E08","index":32,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":8057.582683649267},null,null,"COP",{"$f":"K13","v":3.5432686182892126},{"$f":"L13","v":2.811422907133106},{"$f":"M13","v":3.4046923090073444},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9925915548569976},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9839118075336815},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9796000487431453},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.5432686182892126},null,null,"Udział 2ŹC",{"$f":"1-K3","v":7.408445143002429E-3},{"$f":"1-L3","v":0.01608819246631854},{"$f":"1-M3","v":0.020399951256854676}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9925915548569976},null,null,"COP-Inst",{"$f":"K14","v":3.5507323581394568},{"$f":"L14","v":2.827774161730452},{"$f":"M14","v":3.4255170846727077}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":7.408445143002429E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5507323581394568},{"$nulls":10},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R7*Bilans!F7+S7","v":6.49445},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.6111949433747277,"d":"61.12%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E08'!$C$39+'E08'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":2.5250749999999993},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC7*Bilans!F7+AD7","v":4.164499999999999},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.614471698113207},{"$f":"AF7*Z7","v":315.0554255660376},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":31.109069150740996},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ7*Bilans!F7+AK7","v":6.481483333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.6124176821663766,"d":"61.24%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":2.512108333333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.9694833333333337},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.577287421383648},{"$f":"AX7*AR7","v":224.64925808490565},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":43.62837030401277},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$17,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$17,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"BB7*Bilans!F7+BC7","v":6.49445},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.6111949433747277,"d":"61.12%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":2.5250749999999993},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W7<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W7<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W7<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W7<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM7*Bilans!F7+BN7","v":4.015138888888888},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4848375262054496},{"$f":"BP7*BJ7","v":303.755862971698},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":32.26631059682032},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F7<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F7<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F7<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F7<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F7*BT7+BU7","v":2.6740433333333335},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.4330034541948335}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R8*Bilans!F8+S8","v":6.282259259259259},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.7437610909026595,"d":"74.38%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E08'!$C$39+'E08'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":1.609759259259259},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC8*Bilans!F8+AD8","v":3.777222222222222},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.2783438155136264},{"$f":"AF8*Z8","v":341.07889056603767},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":40.93884215709471},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ8*Bilans!F8+AK8","v":6.197740740740741},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.7539037522633696,"d":"75.39%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":1.525240740740741},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU8*Bilans!F8+AV8","v":2.790111111111111},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.421605870020964},{"$f":"AX8*AR8","v":251.9438747169811},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":55.4225613926341},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W8<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W8<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W8<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W8<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W8<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB8*Bilans!F8+BC8","v":6.282259259259259},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.7437610909026595,"d":"74.38%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":1.609759259259259},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W8<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W8<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W8<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W8<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM8*Bilans!F8+BN8","v":3.777222222222222},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.2783438155136264},{"$f":"BP8*BJ8","v":341.07889056603767},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":40.93884215709471},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F8<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F8<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F8<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F8<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F8*BT8+BU8","v":2.525162962962963},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.635408935836925}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17326.523133682786},null,{"$f":"F9/F11","v":4917.8796780026105},{"$nulls":9},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R9*Bilans!F9+S9","v":6.297212962962963},{"v":0.7702812384667527,"d":"77.03%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E08'!$C$39+'E08'!$C$40)","v":4.850625},null,1.4465879629629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC9*Bilans!F9+AD9","v":3.6848611111111107},3.198181341719077,346.4110120283018,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":43.68931435416815},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ9*Bilans!F9+AK9","v":6.182787037037038},{"v":0.7845369686749801,"d":"78.45%"},4.850625,null,1.3321620370370377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU9*Bilans!F9+AV9","v":2.7558055555555554},2.391831236897274,259.07120042452823,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":58.418147503272635},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W9<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W9<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W9<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W9<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W9<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB9*Bilans!F9+BC9","v":6.297212962962963},{"v":0.7702812384667527,"d":"77.03%"},4.850625,null,1.4465879629629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W9<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W9<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W9<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W9<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM9*Bilans!F9+BN9","v":3.6848611111111107},3.198181341719077,346.4110120283018,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":43.68931435416815},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F9<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F9<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F9<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F9<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F9*BT9+BU9","v":2.4985981481481483},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.6740601952354024}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":138.164066317222},{"$nulls":11},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R10*Bilans!F10+S10","v":6.392837962962963},{"v":0.9369371685472675,"d":"93.69%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E08'!$C$39+'E08'!$C$40)","v":5.9896875},null,0.4031504629629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC10*Bilans!F10+AD10","v":3.094236111111111},2.2768907232704403,308.8659188384434,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":76.85556588708327},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ10*Bilans!F10+AK10","v":6.087162037037038},{"v":0.9839868667132633,"d":"98.40%"},5.9896875,null,0.09747453703703801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.5364305555555555},1.866430031446541,253.1858998408019,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":93.75745249039741},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W10<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W10<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W10<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W10<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W10<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB10*Bilans!F10+BC10","v":6.392837962962963},{"v":0.9369371685472675,"d":"93.69%"},5.9896875,null,0.4031504629629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W10<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W10<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W10<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W10<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM10*Bilans!F10+BN10","v":3.094236111111111},2.2768907232704403,308.8659188384434,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":76.85556588708327},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F10<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F10<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F10<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F10<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F10*BT10+BU10","v":2.328723148148148},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.942074439935094}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.523169387649583},{"$nulls":11},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R11*Bilans!F11+S11","v":6.379851851851852},{"v":0.9145980401263236,"d":"91.46%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E08'!$C$39+'E08'!$C$40)","v":5.835},null,0.5448518518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC11*Bilans!F11+AD11","v":3.174444444444444},2.3359119496855345,308.2002226415094,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":72.86344848011632},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ11*Bilans!F11+AK11","v":6.100148148148149},{"v":0.9565341461045268,"d":"95.65%"},5.835,null,0.2651481481481488,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.566222222222222},1.8883522012578617,249.14918943396228,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":90.13286816231916},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W11<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W11<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W11<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W11<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W11<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB11*Bilans!F11+BC11","v":6.379851851851852},{"v":0.9145980401263236,"d":"91.46%"},5.835,null,0.5448518518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W11<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W11<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W11<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W11<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM11*Bilans!F11+BN11","v":3.174444444444444},2.3359119496855345,308.2002226415094,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":72.86344848011632},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F11<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F11<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F11<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F11<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F11*BT11+BU11","v":2.3517925925925924},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.903405440137075}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R12*Bilans!F12+S12","v":6.397717592592593},{"v":0.9453078246220622,"d":"94.53%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E08'!$C$39+'E08'!$C$40)","v":6.047812500000001},null,0.34990509259259195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC12*Bilans!F12+AD12","v":3.064097222222222},2.2547130503144652,309.0027867629717,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":78.40965615351493},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ12*Bilans!F12+AK12","v":6.0822824074074076},{"v":0.99433273480274,"d":"99.43%"},6.047812500000001,null,0.03446990740740663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.525236111111111},1.8581926100628932,254.66065172759437,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":95.141523027592},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W12<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W12<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W12<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W12<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W12<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB12*Bilans!F12+BC12","v":6.397717592592593},{"v":0.9453078246220622,"d":"94.53%"},6.047812500000001,null,0.34990509259259195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W12<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W12<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W12<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W12<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM12*Bilans!F12+BN12","v":3.064097222222222},2.2547130503144652,309.0027867629717,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":78.40965615351493},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F12<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F12<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F12<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F12<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F12*BT12+BU12","v":2.3200546296296296},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.956803379869328}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17152.388922670183},null,{"$f":"F13/F15","v":6398.377509370514},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5432686182892126},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.811422907133106},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4046923090073444},{"$f":"AE373","v":4.249976468947114},{"$f":"AF373","v":3.8721185967839387},null,null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R13*Bilans!F13+S13","v":6.391342592592593},{"v":0.9343694088502241,"d":"93.44%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E08'!$C$39+'E08'!$C$40)","v":5.971875},null,0.4194675925925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC13*Bilans!F13+AD13","v":3.103472222222222},2.283687106918239,308.8115890330189,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":76.38535483759918},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ13*Bilans!F13+AK13","v":6.088657407407408},{"v":0.9808196783636847,"d":"98.08%"},5.971875,null,0.11678240740740797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.5398611111111107},1.8689544025157232,252.72935908018866,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":93.33574418144877},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W13<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W13<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W13<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W13<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W13<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB13*Bilans!F13+BC13","v":6.391342592592593},{"v":0.9343694088502241,"d":"93.44%"},5.971875,null,0.4194675925925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W13<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W13<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W13<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W13<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM13*Bilans!F13+BN13","v":3.103472222222222},2.283687106918239,308.8115890330189,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":76.38535483759918},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F13<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F13<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F13<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F13<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F13*BT13+BU13","v":2.3313796296296294},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.9375826584958045}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":312.2982773298156},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5507323581394568},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.827774161730452},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4255170846727077},{"$nulls":4},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R14*Bilans!F14+S14","v":6.33687962962963},{"v":0.8400230572647187,"d":"84.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E08'!$C$39+'E08'!$C$40)","v":5.323125},null,1.0137546296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC14*Bilans!F14+AD14","v":3.439861111111111},2.53121855345912,302.872956014151,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":60.98049091377795},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ14*Bilans!F14+AK14","v":6.1431203703703705},{"v":0.8665181013991864,"d":"86.65%"},5.323125,null,0.8199953703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.6648055555555556},1.9608946540880505,234.6308498349057,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":78.71659483501706},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W14<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W14<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W14<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W14<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W14<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB14*Bilans!F14+BC14","v":6.33687962962963},{"v":0.8400230572647187,"d":"84.00%"},5.323125,null,1.0137546296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W14<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W14<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W14<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W14<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM14*Bilans!F14+BN14","v":3.439861111111111},2.53121855345912,302.872956014151,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":60.98049091377795},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F14<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F14<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F14<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F14<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.428131481481482},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.7806848887766917}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.680740374813813},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.523169387649583},{"$f":"F15","v":2.680740374813813},{"$f":"F28","v":3.363279663933042},{"$nulls":4},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R15*Bilans!F15+S15","v":6.381189814814815},{"v":0.9169038486233773,"d":"91.69%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E08'!$C$39+'E08'!$C$40)","v":5.8509375},null,0.530252314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC15*Bilans!F15+AD15","v":3.166180555555555},2.3298309748427672,308.28905916863204,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":73.26541145823667},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ15*Bilans!F15+AK15","v":6.098810185185186},{"v":0.9593572061338618,"d":"95.94%"},5.8509375,null,0.24787268518518601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.563152777777778},1.8860935534591197,249.57261422759436,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":90.50241685357618},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W15<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W15<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W15<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W15<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W15<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB15*Bilans!F15+BC15","v":6.381189814814815},{"v":0.9169038486233773,"d":"91.69%"},5.8509375,null,0.530252314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W15<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W15<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W15<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W15<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM15*Bilans!F15+BN15","v":3.166180555555555},2.3298309748427672,308.28905916863204,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":73.26541145823667},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F15<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F15<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F15<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F15<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F15*BT15+BU15","v":2.3494157407407408},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.907354428938006}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.6778851297941695},{"$f":"F19","v":3.6778851297941695},{"$f":"F19","v":3.6778851297941695},{"$nulls":4},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R16*Bilans!F16+S16","v":6.275648148148148},{"v":0.7319961048733346,"d":"73.20%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E08'!$C$39+'E08'!$C$40)","v":4.59375},null,1.6818981481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC16*Bilans!F16+AD16","v":3.818055555555555},3.3137840670859533,338.50304245283013,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":39.765264523067685},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ16*Bilans!F16+AK16","v":6.204351851851852},{"v":0.7404077185965645,"d":"74.04%"},4.59375,null,1.6106018518518521,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.8052777777777775},2.4347693920335427,248.7116933962264,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":54.121552715077264},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W16<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W16<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W16<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W16<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W16<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB16*Bilans!F16+BC16","v":6.275648148148148},{"v":0.7319961048733346,"d":"73.20%"},4.59375,null,1.6818981481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W16<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W16<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W16<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W16<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM16*Bilans!F16+BN16","v":3.818055555555555},3.3137840670859533,338.50304245283013,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":39.765264523067685},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F16<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F16<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F16<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F16<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.5369074074074076},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.618579051484382}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":703.3870425232215},{"$nulls":9},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R17*Bilans!F17+S17","v":6.28587962962963},{"v":0.7501933345608544,"d":"75.02%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E08'!$C$39+'E08'!$C$40)","v":4.715625},null,1.5702546296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC17*Bilans!F17+AD17","v":3.7548611111111105},3.258936058700209,342.4327063679244,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":41.59233184036796},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ17*Bilans!F17+AK17","v":6.194120370370371},{"v":0.7613066453401897,"d":"76.13%"},4.715625,null,1.4784953703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.7818055555555556},2.4143972746331235,253.69279363207542,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":56.14103007161355},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W17<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W17<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W17<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W17<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W17<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB17*Bilans!F17+BC17","v":6.28587962962963},{"v":0.7501933345608544,"d":"75.02%"},4.715625,null,1.5702546296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W17<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W17<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W17<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W17<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM17*Bilans!F17+BN17","v":3.7548611111111105},3.258936058700209,342.4327063679244,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":41.59233184036796},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F17<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F17<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F17<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F17<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.5187314814814816},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.6446918091484912}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8057.582683649267},{"$nulls":5},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R18*Bilans!F18+S18","v":6.289263888888889},{"v":0.7561993874040196,"d":"75.62%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E08'!$C$39+'E08'!$C$40)","v":4.7559375},null,1.5333263888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC18*Bilans!F18+AD18","v":3.733958333333333},3.240794025157232,343.66190041273575,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":42.210280547947875},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ18*Bilans!F18+AK18","v":6.190736111111112},{"v":0.7682345709202594,"d":"76.82%"},4.7559375,null,1.4347986111111117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.7740416666666667},2.4076588050314465,255.31415883254715,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":56.81653260592018},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W18<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W18<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W18<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W18<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W18<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB18*Bilans!F18+BC18","v":6.289263888888889},{"v":0.7561993874040196,"d":"75.62%"},4.7559375,null,1.5333263888888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W18<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W18<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W18<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W18<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM18*Bilans!F18+BN18","v":3.733958333333333},3.240794025157232,343.66190041273575,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":42.210280547947875},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F18<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F18<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F18<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F18<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.5127194444444445},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.653412250339661}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6778851297941695},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":8775.0556675118},{"$nulls":5},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R19*Bilans!F19+S19","v":6.298236111111112},{"v":0.7720911719110068,"d":"77.21%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E08'!$C$39+'E08'!$C$40)","v":4.8628125},null,1.4354236111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC19*Bilans!F19+AD19","v":3.6785416666666664},3.192696540880503,346.7507895636792,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":43.8825529473469},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ19*Bilans!F19+AK19","v":6.181763888888889},{"v":0.7866383426161627,"d":"78.66%"},4.8628125,null,1.3189513888888884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.753458333333333},2.3897940251572325,259.5495545872641,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":58.62583700734715},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W19<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W19<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W19<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W19<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W19<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB19*Bilans!F19+BC19","v":6.298236111111112},{"v":0.7720911719110068,"d":"77.21%"},4.8628125,null,1.4354236111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W19<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W19<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W19<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W19<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM19*Bilans!F19+BN19","v":3.6785416666666664},3.192696540880503,346.7507895636792,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":43.8825529473469},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F19<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F19<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F19<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F19<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.496780555555556},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.6767348173926195}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10431.074607717332},{"$nulls":5},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R20*Bilans!F20+S20","v":6.356162037037037},{"v":0.8736109097980889,"d":"87.36%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E08'!$C$39+'E08'!$C$40)","v":5.5528125},null,0.8033495370370369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC20*Bilans!F20+AD20","v":3.3207638888888886},2.4435809748427673,305.8569216686321,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":66.07764451529566},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ20*Bilans!F20+AK20","v":6.123837962962964},{"v":0.9067536622594309,"d":"90.68%"},5.5528125,null,0.5710254629629636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.620569444444444},1.9283435534591193,241.36594172759433,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":83.73304368423221},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W20<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W20<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W20<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W20<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W20<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB20*Bilans!F20+BC20","v":6.356162037037037},{"v":0.8736109097980889,"d":"87.36%"},5.5528125,null,0.8033495370370369,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W20<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W20<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W20<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W20<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM20*Bilans!F20+BN20","v":3.3207638888888886},2.4435809748427673,305.8569216686321,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":66.07764451529566},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F20<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F20<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F20<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F20<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.393876851851852},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.8347837287028987}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R21*Bilans!F21+S21","v":6.2919375},{"v":0.9887653842715379,"d":"98.88%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E08'!$C$39+'E08'!$C$40)","v":6.22125},null,0.07068750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC21*Bilans!F21+AD21","v":3.0118125},2.216239386792453,312.95516380896237,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":82.19369310263914},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ21*Bilans!F21+AK21","v":5.519880681818182},{"v":1,"d":"100.00%"},6.22125,null,-0.7013693181818184,0.11273768425667162,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":125.29031160611544},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":15.919688393884604},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU21*Bilans!F21+AV21","v":2.286794318181818},1.6827354416809608,210.83044783886186,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":116.58506852526004},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W21<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W21<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W21<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W21<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W21<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W21<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB21*Bilans!F21+BC21","v":5.053340277777777},{"v":1,"d":"100.00%"},6.22125,null,-1.1679097222222232,0.1877291094590674,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":114.70077245328513},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":26.509227546714914},null,{"$f":"IF(Bilans!W21<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W21<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W21<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W21<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W21<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM21*Bilans!F21+BN21","v":1.98625},1.4615801886792454,167.64437664392767,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":135.4325371397689},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F21<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F21<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F21<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F21<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F21*BT21+BU21","v":2.286794318181818},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.774007108005003}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R22*Bilans!F22+S22","v":6.256995370370371},{"v":0.698668009361374,"d":"69.87%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E08'!$C$39+'E08'!$C$40)","v":4.3715625},null,1.885432870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC22*Bilans!F22+AD22","v":3.9332638888888884},3.4137762054507332,330.51327777122634,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":36.58546064050198},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ22*Bilans!F22+AK22","v":6.22300462962963},{"v":0.7024842114347228,"d":"70.25%"},4.3715625,null,1.8514421296296302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU22*Bilans!F22+AV22","v":2.8480694444444445},2.4719093291404612,239.32408147405658,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":50.52554862254137},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W22<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W22<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W22<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W22<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W22<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB22*Bilans!F22+BC22","v":6.256995370370371},{"v":0.698668009361374,"d":"69.87%"},4.3715625,null,1.885432870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W22<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W22<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W22<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W22<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM22*Bilans!F22+BN22","v":3.9332638888888884},3.4137762054507332,330.51327777122634,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":36.58546064050198},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F22<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F22<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F22<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F22<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.570043518518519},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.5719239514246586}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R23*Bilans!F23+S23","v":6.315393518518519},{"v":0.8023549894621094,"d":"80.24%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E08'!$C$39+'E08'!$C$40)","v":5.0671875},null,1.2482060185185189,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC23*Bilans!F23+AD23","v":3.572569444444444},2.628871855345912,298.40981647995284,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":55.701126969055814},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ23*Bilans!F23+AK23","v":6.164606481481481},{"v":0.8219806917476185,"d":"82.20%"},5.0671875,null,1.0974189814814812,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.714097222222222},1.9971658805031447,226.70329201061318,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":73.3194605563308},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W23<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W23<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W23<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W23<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W23<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB23*Bilans!F23+BC23","v":6.315393518518519},{"v":0.8023549894621094,"d":"80.24%"},5.0671875,null,1.2482060185185189,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W23<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W23<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W23<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W23<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM23*Bilans!F23+BN23","v":3.572569444444444},2.628871855345912,298.40981647995284,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":55.701126969055814},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F23<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F23<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F23<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F23<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.466300925925926},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.7221735204731936}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R24*Bilans!F24+S24","v":6.372984375000001},{"v":0.9589796773980007,"d":"95.90%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E08'!$C$39+'E08'!$C$40)","v":6.1115625},null,0.2614218750000008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC24*Bilans!F24+AD24","v":3.040453125},2.2373145636792455,310.04145894826064,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":79.90158286281499},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ24*Bilans!F24+AK24","v":5.624970170454546},{"v":1,"d":"100.00%"},6.1115625,null,-0.48659232954545395,0.07961831848164098,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":127.54419247061038},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":11.033307529389603},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU24*Bilans!F24+AV24","v":2.308698579545455},1.6988536717409952,216.67891968793666,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":111.08180721279746},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W24<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W24<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W24<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W24<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W24<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W24<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB24*Bilans!F24+BC24","v":5.130730902777778},{"v":1,"d":"100.00%"},6.1115625,null,-0.9808315972222221,0.1604878616920341,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":116.33749334637213},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":22.240006653627855},null,{"$f":"IF(Bilans!W24<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W24<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W24<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W24<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W24<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM24*Bilans!F24+BN24","v":2.0431250000000007},1.5034316037735855,174.90546420073508,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":128.51148677180765},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F24<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F24<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F24<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F24<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F24*BT24+BU24","v":2.308698579545455},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.741521123360157}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R25*Bilans!F25+S25","v":6.367337962962963},{"v":0.892985032846304,"d":"89.30%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E08'!$C$39+'E08'!$C$40)","v":5.6859375},null,0.6814004629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC25*Bilans!F25+AD25","v":3.2517361111111107},2.3927869496855343,307.1441148290094,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":69.20282853505279},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ25*Bilans!F25+AK25","v":6.112662037037038},{"v":0.9301900654000688,"d":"93.02%"},5.6859375,null,0.42672453703703805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.5949305555555555},1.9094772012578618,245.10526724646232,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":86.71882800743559},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W25<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W25<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W25<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W25<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W25<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB25*Bilans!F25+BC25","v":6.367337962962963},{"v":0.892985032846304,"d":"89.30%"},5.6859375,null,0.6814004629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W25<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W25<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W25<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W25<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM25*Bilans!F25+BN25","v":3.2517361111111107},2.3927869496855343,307.1441148290094,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":69.20282853505279},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F25<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F25<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F25<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F25<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F25*BT25+BU25","v":2.374023148148148},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.8668536181548356}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17065.885861336854},null,{"$f":"F26/F28","v":5074.179838312908},{"$nulls":9},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R26*Bilans!F26+S26","v":6.336270833333334},{"v":0.9723779431250636,"d":"97.24%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E08'!$C$39+'E08'!$C$40)","v":6.16125},null,0.17502083333333385,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC26*Bilans!F26+AD26","v":3.0274791666666667},2.2277676886792457,311.37508984669813,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":80.93451615993882},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ26*Bilans!F26+AK26","v":5.57736553030303},{"v":1,"d":"100.00%"},6.16125,null,-0.5838844696969696,0.09476720952679564,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":126.52438712443976},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":13.245612875560225},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU26*Bilans!F26+AV26","v":2.2987761363636365},1.6915522512864496,214.02261188298434,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":113.57600271865309},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W26<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W26<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W26<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W26<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W26<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W26<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB26*Bilans!F26+BC26","v":5.095673611111111},{"v":1,"d":"100.00%"},6.16125,null,-1.0655763888888892,0.1729480850296432,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":115.59704615540676},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":24.172953844593227},null,{"$f":"IF(Bilans!W26<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W26<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W26<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W26<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W26<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM26*Bilans!F26+BN26","v":2.0173611111111116},1.4844732704402521,171.60072515954946,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":131.63637729150395},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F26<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F26<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F26<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F26<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F26*BT26+BU26","v":2.2987761363636365},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.756160293792695}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":398.8013386631458},{"$nulls":11},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R27*Bilans!F27+S27","v":6.361356481481481},{"v":0.8826242510296184,"d":"88.26%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E08'!$C$39+'E08'!$C$40)","v":5.6146875000000005},null,0.7466689814814806,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC27*Bilans!F27+AD27","v":3.288680555555555},2.4199724842767294,306.49556506485845,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":67.51387714593407},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ27*Bilans!F27+AK27","v":6.118643518518519},{"v":0.9176359895795106,"d":"91.76%"},5.6146875000000005,null,0.5039560185185188,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.6086527777777775},1.9195746855345912,243.11893285966983,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":85.1135026061771},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W27<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W27<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W27<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W27<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W27<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB27*Bilans!F27+BC27","v":6.361356481481481},{"v":0.8826242510296184,"d":"88.26%"},5.6146875000000005,null,0.7466689814814806,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W27<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W27<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W27<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W27<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM27*Bilans!F27+BN27","v":3.288680555555555},2.4199724842767294,306.49556506485845,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":67.51387714593407},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F27<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F27<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F27<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F27<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F27*BT27+BU27","v":2.384649074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.8496230325061425}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.363279663933042},{"$nulls":11},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R28*Bilans!F28+S28","v":6.289893518518519},{"v":0.7573160795132109,"d":"75.73%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E08'!$C$39+'E08'!$C$40)","v":4.7634375},null,1.5264560185185188,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC28*Bilans!F28+AD28","v":3.730069444444444},3.237418763102725,343.88671456367916,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":42.326011871468246},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ28*Bilans!F28+AK28","v":6.1901064814814815},{"v":0.7695243230872443,"d":"76.95%"},4.7634375,null,1.4266689814814812,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU28*Bilans!F28+AV28","v":2.772597222222222},2.4064051362683436,255.61436958726412,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":56.942624886718086},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W28<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W28<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W28<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W28<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W28<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB28*Bilans!F28+BC28","v":6.289893518518519},{"v":0.7573160795132109,"d":"75.73%"},4.7634375,null,1.5264560185185188,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W28<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W28<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W28<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W28<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM28*Bilans!F28+BN28","v":3.730069444444444},3.237418763102725,343.88671456367916,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":42.326011871468246},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F28<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F28<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F28<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F28<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F28*BT28+BU28","v":2.511600925925926},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.655039264096347}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R29*Bilans!F29+S29","v":9.566375},{"v":0.31702839372280517,"d":"31.70%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E08'!$C$39+'E08'!$C$40)","v":3.0328125000000004},null,6.5335625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC29*Bilans!F29+AD29","v":4.91375},4.728325471698113,305.8635539504718,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.648293354482472},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ29*Bilans!F29+AK29","v":9.170458333333334},{"v":0.33071547678005914,"d":"33.07%"},3.0328125000000004,null,6.137645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6604583333333336},3.5223278301886793,227.85058151533025,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.690831467986914},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W29<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W29<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W29<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W29<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W29<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W29<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB29*Bilans!F29+BC29","v":11.080152777777776},{"v":0.2737157655517687,"d":"27.37%"},3.0328125000000004,null,8.047340277777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W29<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W29<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W29<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W29<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM29*Bilans!F29+BN29","v":4.500763888888888},4.3309237421383635,280.15662956957544,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":19.267685133333405},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F29<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F29<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F29<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F29<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F29*BT29+BU29","v":3.3250583333333337},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.7608538196071746}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R30*Bilans!F30+S30","v":7.696775000000001},{"v":0.4680937795375335,"d":"46.81%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E08'!$C$39+'E08'!$C$40)","v":3.6028124999999998},null,4.093962500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC30*Bilans!F30+AD30","v":4.45775},4.45775,349.342723125,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":22.67827379283271},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ30*Bilans!F30+AK30","v":7.533925000000001},{"v":0.4782118882255928,"d":"47.82%"},3.6028124999999998,null,3.931112500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.2399250000000004},3.2399250000000004,253.90482243750006,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":31.2025972823445},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W30<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W30<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W30<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W30<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W30<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W30<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB30*Bilans!F30+BC30","v":9.210552777777778},{"v":0.39116137618715724,"d":"39.12%"},3.6028124999999998,null,5.607740277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W30<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W30<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W30<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W30<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM30*Bilans!F30+BN30","v":4.205208333333332},4.046521226415093,317.11575221108484,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":24.9829592737764},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F30<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F30<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F30<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F30<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F30*BT30+BU30","v":2.9288450000000004},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.134341352990684}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R31*Bilans!F31+S31","v":6.912650000000001},{"v":0.5557745582374342,"d":"55.58%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E08'!$C$39+'E08'!$C$40)","v":3.841875},null,3.070775000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC31*Bilans!F31+AD31","v":4.2665},4.186,352.06352999999996,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":25.91864548494983},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ31*Bilans!F31+AK31","v":6.847550000000001},{"v":0.5610583347328606,"d":"56.11%"},3.841875,null,3.005675000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.06355},3.0057471698113214,252.79836571698115,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":36.09600005272916},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W31<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W31<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W31<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W31<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W31<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W31<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB31*Bilans!F31+BC31","v":8.426427777777779},{"v":0.45593163572015816,"d":"45.59%"},3.841875,null,4.584552777777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W31<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W31<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W31<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W31<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM31*Bilans!F31+BN31","v":4.081249999999999},4.081249999999999,343.25353124999987,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":26.583877488514556},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F31<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F31<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F31<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F31<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F31*BT31+BU31","v":2.7626700000000004},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.3228724386191617}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R37*Bilans!F37+S37","v":6.27525462962963},{"v":0.7312950263933513,"d":"73.13%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E08'!$C$39+'E08'!$C$40)","v":4.5890625},null,1.6861921296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC37*Bilans!F37+AD37","v":3.820486111111111},3.3158936058700204,338.3454938089622,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":39.6961997716038},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ37*Bilans!F37+AK37","v":6.204745370370371},{"v":0.7396052901565034,"d":"73.96%"},4.5890625,null,1.615682870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.8061805555555557},2.435552935010482,248.51773260613203,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":54.04455518411203},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W37<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W37<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W37<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W37<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W37<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB37*Bilans!F37+BC37","v":6.27525462962963},{"v":0.7312950263933513,"d":"73.13%"},4.5890625,null,1.6861921296296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W37<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W37<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W37<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W37<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM37*Bilans!F37+BN37","v":3.820486111111111},3.3158936058700204,338.3454938089622,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":39.6961997716038},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F37<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F37<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F37<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F37<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.5376064814814816},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.6175821850205154}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R44*Bilans!F44+S44","v":6.29012962962963},{"v":0.7577347814182714,"d":"75.77%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E08'!$C$39+'E08'!$C$40)","v":4.76625},null,1.5238796296296293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC44*Bilans!F44+AD44","v":3.728611111111111},3.2361530398322844,343.97070660377346,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":42.36947335689229},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ44*Bilans!F44+AK44","v":6.189870370370371},{"v":0.7700080477961305,"d":"77.00%"},4.76625,null,1.4236203703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.7720555555555553},2.40593501048218,255.7268322641509,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":56.98994337029935},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W44<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W44<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W44<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W44<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W44<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB44*Bilans!F44+BC44","v":6.29012962962963},{"v":0.7577347814182714,"d":"75.77%"},4.76625,null,1.5238796296296293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W44<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W44<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W44<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W44<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM44*Bilans!F44+BN44","v":3.728611111111111},3.2361530398322844,343.97070660377346,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":42.36947335689229},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F44<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F44<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F44<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F44<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.511181481481482},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.655649767926857}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R61*Bilans!F61+S61","v":6.310041666666667},{"v":0.792932561195449,"d":"79.29%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E08'!$C$39+'E08'!$C$40)","v":5.0034374999999995},null,1.3066041666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC61*Bilans!F61+AD61","v":3.605625},3.1294103773584903,350.4391975825471,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":46.16122770128196},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ61*Bilans!F61+AK61","v":6.169958333333334},{"v":0.8109353790881892,"d":"81.09%"},5.0034374999999995,null,1.1665208333333341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.726375},2.006200471698113,224.65934432193393,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":72.00547853412003},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W61<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W61<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W61<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W61<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W61<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB61*Bilans!F61+BC61","v":6.310041666666667},{"v":0.792932561195449,"d":"79.29%"},5.0034374999999995,null,1.3066041666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W61<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W61<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W61<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W61<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM61*Bilans!F61+BN61","v":3.605625},3.1294103773584903,350.4391975825471,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":46.16122770128196},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F61<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F61<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F61<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F61<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F61*BT61+BU61","v":2.4758083333333336},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.7078799180065767}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R71*Bilans!F71+S71","v":7.376975},{"v":0.5016029605631034,"d":"50.16%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E08'!$C$39+'E08'!$C$40)","v":3.7003125},null,3.6766625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC71*Bilans!F71+AD71","v":4.37975},4.29711320754717,346.8092641981133,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":24.228515743346787},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ71*Bilans!F71+AK71","v":7.253991666666668},{"v":0.5101070789760579,"d":"51.01%"},3.7003125,null,3.553679166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.167991666666667},3.1082182389937114,250.856523523585,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":33.49593464637367},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W71<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W71<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W71<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W71<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W71<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W71<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB71*Bilans!F71+BC71","v":8.890752777777777},{"v":0.41619788475604025,"d":"41.62%"},3.7003125,null,5.190440277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W71<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W71<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W71<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W71<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM71*Bilans!F71+BN71","v":4.154652777777777},4.154652777777777,335.3116390625,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":25.0592963043442},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F71<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F71<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F71<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F71<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F71*BT71+BU71","v":2.8610716666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.208587924221868}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R77*Bilans!F77+S77","v":6.4883},{"v":0.6120632523157068,"d":"61.21%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E08'!$C$39+'E08'!$C$40)","v":3.97125},null,2.51705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC77*Bilans!F77+AD77","v":4.162999999999999},3.6131698113207538,315.1045392452829,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.13634450490345},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ77*Bilans!F77+AK77","v":6.476100000000001},{"v":0.6132162875804882,"d":"61.32%"},3.97125,null,2.5048500000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.9681},2.57608679245283,224.6605291698113,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":43.67123822442406},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W77<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W77<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W77<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W77<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W77<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W77<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB77*Bilans!F77+BC77","v":8.002077777777778},{"v":0.496277355742328,"d":"49.63%"},3.97125,null,4.030827777777779,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W77<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W77<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W77<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W77<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM77*Bilans!F77+BN77","v":4.014166666666666},4.014166666666666,350.0754749999999,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":28.025966369109405},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F77<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F77<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F77<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F77<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F77*BT77+BU77","v":2.67274},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.4346775219437733}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R94*Bilans!F94+S94","v":6.261166666666667},{"v":0.7061383661192002,"d":"70.61%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E08'!$C$39+'E08'!$C$40)","v":4.42125},null,1.8399166666666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC94*Bilans!F94+AD94","v":3.9074999999999998},3.391415094339622,332.39259339622635,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":37.28027872819828},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ94*Bilans!F94+AK94","v":6.218833333333333},{"v":0.7109452469648647,"d":"71.09%"},4.42125,null,1.7975833333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU94*Bilans!F94+AV94","v":2.8385},2.4636037735849055,241.45780584905657,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":51.32030619356519},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W94<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W94<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W94<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W94<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W94<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB94*Bilans!F94+BC94","v":6.261166666666667},{"v":0.7061383661192002,"d":"70.61%"},4.42125,null,1.8399166666666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W94<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W94<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W94<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W94<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM94*Bilans!F94+BN94","v":3.9074999999999998},3.391415094339622,332.39259339622635,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":37.28027872819828},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F94<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F94<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F94<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F94<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F94*BT94+BU94","v":2.5626333333333338},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.582252630757423}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R104*Bilans!F104+S104","v":11.0149125},{"v":0.19124641253391708,"d":"19.12%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E08'!$C$39+'E08'!$C$40)","v":2.1065625},null,8.908349999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC104*Bilans!F104+AD104","v":5.7486125},5.531683726415094,234.8614618142689,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.901176153376142},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ104*Bilans!F104+AK104","v":11.0149125},{"v":0.19124641253391708,"d":"19.12%"},2.1065625,null,8.908349999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU104*Bilans!F104+AV104","v":5.7486125},5.531683726415094,234.8614618142689,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":9.901176153376142},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W104<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W104<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W104<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W104<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W104<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W104<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB104*Bilans!F104+BC104","v":8.852690277777777},{"v":0.2379573252763559,"d":"23.80%"},2.1065625,null,6.746127777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W104<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W104<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W104<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W104<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM104*Bilans!F104+BN104","v":5.511041666666667},5.30307783018868,225.15542697523588,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":10.327997580614674},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F104<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F104<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F104<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F104<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F104*BT104+BU104","v":3.8908199999999997},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.359399818033217}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F116<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F116<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F116<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F116<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F116<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F116<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F116<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F116<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F116<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F116<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F116<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F116<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F116<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F116<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F116<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F116*BT116+BU116","v":3.831366666666667},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.3960118669578305}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F119<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F119<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F119<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F119<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F119<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F119<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F119<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F119<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F119<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F119<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F119<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F119<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F119<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F119<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F119<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F119*BT119+BU119","v":4.299106666666666},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.135327339323209}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F136<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F136<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F136<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F136<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F136<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F136<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F136<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F136<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F136<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F136<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F136<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F136<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F136<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F136<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F136<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F136*BT136+BU136","v":4.557546666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":2.014241580265406}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F142<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F142<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F142<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F142<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F142<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F142<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F142<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F142<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F142<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F142<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F142<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F142<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F142<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F142<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F142<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F142*BT142+BU142","v":4.324586666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.1227462200626497}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F152<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F152<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F152<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F152<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F152<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F152<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F152<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F152<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F152<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F152<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F152<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F152<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F152<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F152<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F152<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F152*BT152+BU152","v":4.7535},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":1.9312085831492585}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F169<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F169<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F169<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F169<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F169<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F169<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F169<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F169<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F169<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F169<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F169<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F169<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F169<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F169<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F169<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F169*BT169+BU169","v":4.99374},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.8383015535450387}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F175<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F175<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F175<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F175<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F175<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F175<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F175<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F175<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F175<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F175<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F175<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F175<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F175<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F175<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F175<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F175*BT175+BU175","v":4.530853333333334},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.0261084004779084}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F185<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F185<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F185<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F185<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F185<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F185<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F185<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F185<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F185<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F185<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F185<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F185<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F185<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F185<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F185<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F185*BT185+BU185","v":5.238226666666666},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.752501482690071}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F201<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F201<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F201<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F201<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F201<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F201<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F201<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F201<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F201<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F201<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F201<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F201<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F201<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F201<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F201<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F201*BT201+BU201","v":5.079886666666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.807126930653309}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F211<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F211<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F211<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F211<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F211<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F211<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F211<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F211<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F211<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F211<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F211<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F211<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F211<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F211<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F211<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":3.7819999999999983},{"$f":"Bilans!F211*BT211+BU211","v":5.3831066666666665},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.705334961472062}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F217<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F217<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F217<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F217<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F217<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F217<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F217<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F217<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F217<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F217<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F217<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F217<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F217<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F217<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F217<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F217*BT217+BU217","v":4.761993333333332},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.9277641435869302}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F234<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F234<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F234<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F234<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F234<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F234<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F234<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.07360000000000007},{"$f":"IF(Bilans!F234<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F234<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F234<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F234<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F234<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F234<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F234<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F234<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":3.7819999999999983},{"$f":"Bilans!F234*BT234+BU234","v":5.581213333333333},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.6448036388742235}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F244<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F244<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F244<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F244<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F244<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F244<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F244<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F244<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F244<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F244<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F244<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F244<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F244<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F244<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F244<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F244*BT244+BU244","v":4.3706933333333335},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.100353262030128}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R250*Bilans!F250+S250","v":11.35005},{"v":0.15825921471711576,"d":"15.83%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E08'!$C$39+'E08'!$C$40)","v":1.7962499999999997},null,9.553799999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC250*Bilans!F250+AD250","v":5.940316666666667},5.716153773584906,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ250*Bilans!F250+AK250","v":11.35005},{"v":0.15825921471711576,"d":"15.83%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":9.553799999999999},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU250*Bilans!F250+AV250","v":5.940316666666667},5.716153773584906,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W250<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W250<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W250<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W250<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W250<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W250<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB250*Bilans!F250+BC250","v":9.187827777777777},{"v":0.1955032292120795,"d":"19.55%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":7.391577777777777},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W250<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W250<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W250<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W250<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM250*Bilans!F250+BN250","v":5.671944444444445},5.457908805031447,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F250<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F250<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F250<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F250<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F250*BT250+BU250","v":4.0916266666666665},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.24360645480852}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E08'!$C$39+'E08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W260<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W260<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W260<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W260<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W260<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB260*Bilans!F260+BC260","v":6.267777777777778},{"v":0,"d":"0.00%"},0,null,6.267777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W260<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W260<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W260<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W260<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.2084027777777777},2.125066823899371,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F260<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F260<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F260<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F260<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F260*BT260+BU260","v":5.098086666666667},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.800675547558365}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R277*Bilans!F277+S277","v":11.952487499999998},{"v":0.1036133691836114,"d":"10.36%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E08'!$C$39+'E08'!$C$40)","v":1.2384375000000003},null,10.714049999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC277*Bilans!F277+AD277","v":6.284920833333333},6.0477540094339615,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ277*Bilans!F277+AK277","v":11.952487499999998},{"v":0.1036133691836114,"d":"10.36%"},1.2384375000000003,null,10.714049999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU277*Bilans!F277+AV277","v":6.284920833333333},6.0477540094339615,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W277<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W277<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W277<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W277<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W277<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W277<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB277*Bilans!F277+BC277","v":9.790265277777777},{"v":0.12649682770200732,"d":"12.65%"},1.2384375000000003,null,8.551827777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W277<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W277<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W277<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W277<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM277*Bilans!F277+BN277","v":5.961180555555556},5.73623034591195,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F277<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F277<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F277<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F277<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F277*BT277+BU277","v":4.452593333333333},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.0617198366794485}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R286*Bilans!F286+S286","v":11.424975},{"v":0.15114912724097862,"d":"15.11%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E08'!$C$39+'E08'!$C$40)","v":1.7268749999999997},null,9.6981,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC286*Bilans!F286+AD286","v":5.983175},5.757394811320755,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ286*Bilans!F286+AK286","v":11.424975},{"v":0.15114912724097862,"d":"15.11%"},1.7268749999999997,null,9.6981,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU286*Bilans!F286+AV286","v":5.983175},5.757394811320755,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W286<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W286<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W286<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W286<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W286<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W286<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB286*Bilans!F286+BC286","v":9.262752777777777},{"v":0.18643215914635405,"d":"18.64%"},1.7268749999999997,null,7.5358777777777775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W286<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W286<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W286<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W286<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM286*Bilans!F286+BN286","v":5.707916666666667},5.49252358490566,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F286<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F286<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F286<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F286<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F286*BT286+BU286","v":4.13652},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.2192567665573963}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R292*Bilans!F292+S292","v":10.538833333333333},{"v":0.23537946958075684,"d":"23.54%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E08'!$C$39+'E08'!$C$40)","v":2.4806249999999994},null,8.058208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC292*Bilans!F292+AD292","v":5.4345},5.2294245283018865,268.9754506132075,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":12.688040460456882},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ292*Bilans!F292+AK292","v":10.072500000000002},{"v":0.2462769918093819,"d":"24.63%"},2.4806249999999994,null,7.591875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU292*Bilans!F292+AV292","v":4.023083333333334},3.871268867924529,199.1187142216981,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.139380462502537},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W292<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W292<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W292<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W292<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W292<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W292<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB292*Bilans!F292+BC292","v":9.079944444444443},{"v":0.27319825745385123,"d":"27.32%"},2.4806249999999994,null,6.599319444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W292<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W292<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W292<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W292<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM292*Bilans!F292+BN292","v":4.507083333333333},4.337004716981132,223.07383761792445,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":15.298842018826573},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F292<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F292<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F292<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F292<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F292*BT292+BU292","v":3.662016666666667},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.506815461426081}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R309*Bilans!F309+S309","v":10.061},{"v":0.28066295596859164,"d":"28.07%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E08'!$C$39+'E08'!$C$40)","v":2.8237500000000004},null,7.2372499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC309*Bilans!F309+AD309","v":5.099},4.906584905660377,292.7759213207547,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.687958423220241},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ309*Bilans!F309+AK309","v":9.615},{"v":0.2936817472698908,"d":"29.37%"},2.8237500000000004,null,6.79125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU309*Bilans!F309+AV309","v":3.8045},3.660933962264151,218.4479295283019,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.02586410829281},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W309<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W309<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W309<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W309<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W309<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W309<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB309*Bilans!F309+BC309","v":8.60211111111111},{"v":0.32826244203619276,"d":"32.83%"},2.8237500000000004,null,5.77836111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W309<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W309<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W309<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W309<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM309*Bilans!F309+BN309","v":4.329166666666666},4.165801886792452,248.57339858490562,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":18.477666987487975},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F309<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F309<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F309<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F309<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F309*BT309+BU309","v":3.4597},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.6534092551377286}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R315*Bilans!F315+S315","v":10.844333333333331},{"v":0.20851904220330134,"d":"20.85%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E08'!$C$39+'E08'!$C$40)","v":2.2612500000000004},null,8.583083333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC315*Bilans!F315+AD315","v":5.648999999999999},5.435830188679245,250.97227981132082,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":10.956799225266321},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ315*Bilans!F315+AK315","v":10.365},{"v":0.2181620839363242,"d":"21.82%"},2.2612500000000004,null,8.10375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU315*Bilans!F315+AV315","v":4.162833333333333},4.005745283018868,184.9452597169812,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":14.868469109227552},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W315<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W315<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W315<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W315<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W315<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W315<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB315*Bilans!F315+BC315","v":9.385444444444442},{"v":0.24093158436822987,"d":"24.09%"},2.2612500000000004,null,7.124194444444441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W315<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W315<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W315<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W315<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM315*Bilans!F315+BN315","v":4.620833333333332},4.446462264150942,205.29316273584908,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":13.394761152071297},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F315<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F315<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F315<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F315<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F315*BT315+BU315","v":3.7913666666666663},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.4212904757299483}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R325*Bilans!F325+S325","v":8.330224999999999},{"v":0.409315174560111,"d":"40.93%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E08'!$C$39+'E08'!$C$40)","v":3.4096875000000004},null,4.920537499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC325*Bilans!F325+AD325","v":4.6122499999999995},4.6122499999999995,340.07272312500004,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":20.622239687787964},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ325*Bilans!F325+AK325","v":8.088408333333334},{"v":0.421552344971044,"d":"42.16%"},3.4096875000000004,null,4.678720833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.3824083333333332},3.3824083333333332,249.39342243750005,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":28.120473824124335},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W325<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W325<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W325<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W325<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W325<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W325<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB325*Bilans!F325+BC325","v":9.844002777777776},{"v":0.34637205788860176,"d":"34.64%"},3.4096875000000004,null,6.434315277777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W325<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W325<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W325<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W325<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM325*Bilans!F325+BN325","v":4.305347222222221},4.142881289308176,305.46499466391515,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":22.958641186622888},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F325<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F325<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F325<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F325<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F325*BT325+BU325","v":3.0630883333333334},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.996975274953982}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R342*Bilans!F342+S342","v":6.241962962962963},{"v":0.671663709777907,"d":"67.17%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E08'!$C$39+'E08'!$C$40)","v":4.1925},null,2.049462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC342*Bilans!F342+AD342","v":4.026111111111111},3.4943605870020957,323.2982415094339,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":34.155261607501764},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ342*Bilans!F342+AK342","v":6.238037037037038},{"v":0.6720864231981807,"d":"67.21%"},4.1925,null,2.045537037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU342*Bilans!F342+AV342","v":2.8825555555555553},2.501840670859538,231.4702988679245,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":47.705196174221435},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W342<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W342<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W342<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W342<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W342<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB342*Bilans!F342+BC342","v":6.241962962962963},{"v":0.671663709777907,"d":"67.17%"},4.1925,null,2.049462962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W342<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W342<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W342<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W342<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM342*Bilans!F342+BN342","v":4.026111111111111},3.4943605870020957,323.2982415094339,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":34.155261607501764},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F342<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F342<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F342<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F342<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F342*BT342+BU342","v":2.5967481481481487},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.5351907371327664}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R352*Bilans!F352+S352","v":6.2747824074074074},{"v":0.7304536161428056,"d":"73.05%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E08'!$C$39+'E08'!$C$40)","v":4.5834375},null,1.6913449074074078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC352*Bilans!F352+AD352","v":3.8234027777777775},3.318425052410901,338.1558089033018,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":39.61343797850608},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ352*Bilans!F352+AK352","v":6.205217592592593},{"v":0.7386425103724688,"d":"73.86%"},4.5834375,null,1.6217800925925934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.807263888888889},2.4364931865828092,248.28474694575473,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":53.95222351693298},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W352<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W352<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W352<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W352<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W352<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB352*Bilans!F352+BC352","v":6.2747824074074074},{"v":0.7304536161428056,"d":"73.05%"},4.5834375,null,1.6913449074074078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W352<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W352<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W352<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W352<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM352*Bilans!F352+BN352","v":3.8234027777777775},3.318425052410901,338.1558089033018,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":39.61343797850608},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F352<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F352<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F352<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F352<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.5384453703703707},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.6163866700273313}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R358*Bilans!F358+S358","v":6.237949074074074},{"v":0.6644311216367559,"d":"66.44%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E08'!$C$39+'E08'!$C$40)","v":4.1446875},null,2.0932615740740745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC358*Bilans!F358+AD358","v":4.050902777777777},3.51587788259958,321.2545518278301,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":33.525204496820734},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ358*Bilans!F358+AK358","v":6.242050925925926},{"v":0.6639945026377994,"d":"66.40%"},4.1446875,null,2.097363425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU358*Bilans!F358+AV358","v":2.891763888888889},2.5098328092243185,229.32969836084905,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":46.963496758347304},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W358<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W358<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W358<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W358<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W358<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB358*Bilans!F358+BC358","v":6.237949074074074},{"v":0.6644311216367559,"d":"66.44%"},4.1446875,null,2.0932615740740745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W358<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W358<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W358<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W358<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM358*Bilans!F358+BN358","v":4.050902777777777},3.51587788259958,321.2545518278301,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":33.525204496820734},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F358<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F358<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F358<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F358<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.603878703703704},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.5255098430439773}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R369*Bilans!F369+S369","v":6.282275},{"v":0.6421340199211273,"d":"64.21%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E08'!$C$39+'E08'!$C$40)","v":4.0340625},null,2.2482125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC369*Bilans!F369+AD369","v":4.112749999999999},3.569556603773584,316.6821379952829,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":32.06156610011815},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ369*Bilans!F369+AK369","v":6.295758333333334},{"v":0.6407587913026098,"d":"64.08%"},4.0340625,null,2.2616958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.9217583333333335},2.5358657232704402,224.9756673042453,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":45.13077090391147},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W369<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W369<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W369<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W369<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W369<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W369<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB369*Bilans!F369+BC369","v":7.796052777777778},{"v":0.5174493573849159,"d":"51.74%"},4.0340625,null,3.7619902777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W369<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W369<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W369<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W369<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM369*Bilans!F369+BN369","v":3.9815972222222213},3.9064727463312363,346.57249587264147,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":29.29639662979386},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F369<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F369<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F369<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F369<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F369*BT369+BU369","v":2.6290783333333336},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.491717946783632}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R370*Bilans!F370+S370","v":6.252666666666666},{"v":0.6909052137754559,"d":"69.09%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E08'!$C$39+'E08'!$C$40)","v":4.32},null,1.932666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC370*Bilans!F370+AD370","v":3.9599999999999995},3.436981132075471,328.50665660377354,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":35.87398221343875},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ370*Bilans!F370+AK370","v":6.227333333333334},{"v":0.6937158762445134,"d":"69.37%"},4.32,null,1.9073333333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU370*Bilans!F370+AV370","v":2.858},2.4805283018867925,237.08889509433965,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":49.70642741960022},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W370<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W370<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W370<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W370<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W370<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB370*Bilans!F370+BC370","v":6.252666666666666},{"v":0.6909052137754559,"d":"69.09%"},4.32,null,1.932666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W370<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W370<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W370<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W370<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM370*Bilans!F370+BN370","v":3.9599999999999995},3.436981132075471,328.50665660377354,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":35.87398221343875},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F370<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F370<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F370<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F370<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F370*BT370+BU370","v":2.5777333333333337},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.561268297729271}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R371*Bilans!F371+S371","v":6.651275},{"v":0.5895956038503896,"d":"58.96%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E08'!$C$39+'E08'!$C$40)","v":3.9215625},null,2.7297125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC371*Bilans!F371+AD371","v":4.20275},4.12345283018868,354.68910382075484,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":26.910111396841813},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ371*Bilans!F371+AK371","v":6.618758333333334},{"v":0.5924921718701014,"d":"59.25%"},3.9215625,null,2.697195833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.0047583333333336},2.9480647798742146,253.58516220283028,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":37.63912372533906},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W371<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W371<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W371<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W371<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W371<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W371<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB371*Bilans!F371+BC371","v":8.165052777777777},{"v":0.480286240239993,"d":"48.03%"},3.9215625,null,4.243490277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W371<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W371<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W371<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W371<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM371*Bilans!F371+BN371","v":4.0399305555555545},4.0399305555555545,347.50472656249997,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":27.466456037816943},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F371<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F371<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F371<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F371<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F371*BT371+BU371","v":2.7072783333333335},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.3908593316658124}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17326.523133682786},{"$f":"SUM(AA7:AA372)","v":138.164066317222},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.249976468947114},{"$f":"SUM(AF7:AF372)/229","v":3.8721185967839387},{"$f":"SUM(AG7:AG372)/Z373","v":3.523169387649583},{"$f":"SUM(AH7:AH372)","v":7064.50560887427},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17152.388922670183},{"$f":"SUM(AS7:AS372)","v":312.2982773298156},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.428075165431611},{"$f":"SUM(AX7:AX372)/229","v":3.1182666157134507},{"$f":"SUM(AY7:AY372)/AR373","v":2.680740374813813},{"$f":"SUM(AZ7:AZ372)","v":9437.997532942336},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17065.885861336854},{"$f":"SUM(BK7:BK372)","v":398.8013386631458},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.07381330664726},{"$f":"SUM(BP7:BP372)/229","v":3.7291956286104035},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.363279663933042},{"$f":"SUM(BR7:BR372)","v":7781.978592736804},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1342.4280723748718},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":993.0770747749962},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6778851297941695}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E06","index":33,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":8484.332655918102},null,null,"COP",{"$f":"K13","v":3.4741527867157616},{"$f":"L13","v":2.6987276359807826},{"$f":"M13","v":3.253357961598316},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9798630882808342},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9518919143274015},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9745213889408016},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.4741527867157616},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.020136911719165762},{"$f":"1-L3","v":0.0481080856725985},{"$f":"1-M3","v":0.025478611059198353}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9798630882808342},null,null,"COP-Inst",{"$f":"K14","v":3.494703526875283},{"$f":"L14","v":2.74926707743259},{"$f":"M14","v":3.2795027043903553}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.020136911719165762},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.494703526875283},{"$nulls":10},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R7*Bilans!F7+S7","v":6.2467500000000005},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.6354304238203866,"d":"63.54%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E06'!$C$39+'E06'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":2.277375},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC7*Bilans!F7+AD7","v":4.068083333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.5307893081761},{"$f":"AF7*Z7","v":307.76125004716977},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":31.846377731919837},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ7*Bilans!F7+AK7","v":5.506783333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.7208155396223447,"d":"72.08%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":1.5374083333333326},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU7*Bilans!F7+AV7","v":2.87805},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.497930188679245},{"$f":"AX7*AR7","v":217.73208489622635},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":45.01440853295144},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$17,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$17,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"BB7*Bilans!F7+BC7","v":6.2467500000000005},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.6354304238203866,"d":"63.54%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":2.277375},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W7<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W7<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W7<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W7<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM7*Bilans!F7+BN7","v":3.8558333333333334},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.346572327044025},{"$f":"BP7*BJ7","v":291.7039768867924},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":33.59940829347591},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F7<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F7<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F7<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F7<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F7*BT7+BU7","v":2.5863233333333335},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.549440196314717}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R8*Bilans!F8+S8","v":5.950185185185185},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.7852696772587222,"d":"78.53%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E06'!$C$39+'E06'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":1.2776851851851845},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC8*Bilans!F8+AD8","v":3.723333333333333},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.2315723270440246},{"$f":"AF8*Z8","v":336.21278490566027},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":41.53136195554864},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ8*Bilans!F8+AK8","v":5.224777777777778},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.8942964081406972,"d":"89.43%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":0.5522777777777774},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.712407407407407},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":1.995922431865828},{"$f":"AX8*AR8","v":207.65576981132074},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":67.24289374038266},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W8<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W8<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W8<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W8<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W8<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W8<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB8*Bilans!F8+BC8","v":5.950185185185185},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.7852696772587222,"d":"78.53%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":1.2776851851851845},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W8<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W8<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W8<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W8<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM8*Bilans!F8+BN8","v":3.723333333333333},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.2315723270440246},{"$f":"BP8*BJ8","v":336.21278490566027},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":41.53136195554864},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F8<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F8<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F8<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F8<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.4453111111111108},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.75412353801834}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17071.162994489976},null,{"$f":"F9/F11","v":4955.878033003004},{"$nulls":9},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R9*Bilans!F9+S9","v":5.89300925925926},{"v":0.8231151159958834,"d":"82.31%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E06'!$C$39+'E06'!$C$40)","v":4.850625},null,1.0423842592592596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC9*Bilans!F9+AD9","v":3.6441666666666666},2.681556603773585,290.45280353773586,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":52.10643318264174},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ9*Bilans!F9+AK9","v":5.174638888888889},{"v":0.9373842511823155,"d":"93.74%"},4.850625,null,0.3240138888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.68162037037037},1.9732678197064988,213.7345038915094,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":70.80962280162392},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W9<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W9<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W9<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W9<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W9<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W9<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB9*Bilans!F9+BC9","v":5.89300925925926},{"v":0.8231151159958834,"d":"82.31%"},4.850625,null,1.0423842592592596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W9<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W9<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W9<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W9<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM9*Bilans!F9+BN9","v":3.6441666666666666},2.681556603773585,290.45280353773586,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":52.10643318264174},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F9<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F9<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F9<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F9<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.4205055555555552},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.7925961289078733}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":393.5242055100268},{"$nulls":11},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R10*Bilans!F10+S10","v":5.527384259259259},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E06'!$C$39+'E06'!$C$40)","v":5.9896875},null,-0.4623032407407406,0.07718319874630197,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":125.18240613206727},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":10.470093867932729},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC10*Bilans!F10+AD10","v":3.1379166666666665},2.3090330188679244,289.0503091402779,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":83.44275486693884},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":4.854013888888889},{"v":1,"d":"100.00%"},5.9896875,null,-1.1356736111111108,0.18960481846692517,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":109.93213236291544},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":25.720367637084568},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.48474537037037},1.828397536687631,200.99964001517318,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":110.74033408846071},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W10<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W10<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W10<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W10<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W10<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W10<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB10*Bilans!F10+BC10","v":5.527384259259259},{"v":1,"d":"100.00%"},5.9896875,null,-0.4623032407407406,0.07718319874630197,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":125.18240613206727},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":10.470093867932729},null,{"$f":"IF(Bilans!W10<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W10<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W10<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W10<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W10<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM10*Bilans!F10+BN10","v":3.1379166666666665},2.3090330188679244,289.0503091402779,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":83.44275486693884},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F10<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F10<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F10<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F10<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2618805555555554},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":4.058569749606092}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4446293635167895},{"$nulls":11},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R11*Bilans!F11+S11","v":5.577037037037037},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E06'!$C$39+'E06'!$C$40)","v":5.835},null,-0.2579629629629627,0.04420959091053346,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":126.10698657526422},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":5.8330134247357845},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC11*Bilans!F11+AD11","v":3.2066666666666666},2.359622641509434,297.5649007755197,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":76.46697235030014},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":4.897555555555556},{"v":1,"d":"100.00%"},5.835,null,-0.9374444444444441,0.16065885937351226,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":110.74267009425878},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":21.197329905741206},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.511481481481481},1.8480712788259956,204.66034794170218,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":104.64571060330636},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W11<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W11<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W11<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W11<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W11<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W11<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB11*Bilans!F11+BC11","v":5.577037037037037},{"v":1,"d":"100.00%"},5.835,null,-0.2579629629629627,0.04420959091053346,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":126.10698657526422},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":5.8330134247357845},null,{"$f":"IF(Bilans!W11<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W11<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W11<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W11<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W11<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM11*Bilans!F11+BN11","v":3.2066666666666666},2.359622641509434,297.5649007755197,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":76.46697235030014},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F11<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F11<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F11<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F11<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.283422222222222},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":4.020281448897368}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R12*Bilans!F12+S12","v":5.5087268518518515},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E06'!$C$39+'E06'!$C$40)","v":6.047812500000001},null,-0.5390856481481494,0.08913729520353836,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":124.83145653559309},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":12.216043464406924},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC12*Bilans!F12+AD12","v":3.112083333333333},2.2900235849056605,285.866979604634,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":86.07787530913147},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":4.837652777777778},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.2101597222222233,0.20009875012200248,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":109.62446654265487},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":27.423033457345138},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.4746990740740737},1.8210049790356393,199.6266993983004,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":113.03368964443004},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W12<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W12<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W12<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W12<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W12<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W12<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB12*Bilans!F12+BC12","v":5.5087268518518515},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.5390856481481494,0.08913729520353836,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":124.83145653559309},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":12.216043464406924},null,{"$f":"IF(Bilans!W12<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W12<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W12<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W12<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W12<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM12*Bilans!F12+BN12","v":3.112083333333333},2.2900235849056605,285.866979604634,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":86.07787530913147},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F12<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F12<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F12<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F12<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.253786111111111},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":4.073146051767212}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":16510.00169266349},null,{"$f":"F13/F15","v":6482.9046476176145},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.4741527867157616},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.6987276359807826},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.253357961598316},{"$f":"AE373","v":4.234912740174673},{"$f":"AF373","v":3.8101406798082964},null,null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R13*Bilans!F13+S13","v":5.5331018518518515},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E06'!$C$39+'E06'!$C$40)","v":5.971875},null,-0.4387731481481483,0.07347326394945444,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":125.28957788243501},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":9.935422117564977},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC13*Bilans!F13+AD13","v":3.145833333333333},2.3148584905660377,290.02764314058953,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":82.63675313438594},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ13*Bilans!F13+AK13","v":4.8590277777777775},{"v":1,"d":"100.00%"},5.971875,null,-1.1128472222222223,0.18634804349090064,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":110.02608581894296},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":25.198914181057038},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.487824074074074},1.8306629979035638,201.42068411290091,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":110.03788215063548},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W13<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W13<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W13<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W13<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W13<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W13<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB13*Bilans!F13+BC13","v":5.5331018518518515},{"v":1,"d":"100.00%"},5.971875,null,-0.4387731481481483,0.07347326394945444,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":125.28957788243501},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":9.935422117564977},null,{"$f":"IF(Bilans!W13<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W13<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W13<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W13<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W13<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM13*Bilans!F13+BN13","v":3.145833333333333},2.3148584905660377,290.02764314058953,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":82.63675313438594},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F13<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F13<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F13<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F13<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.264361111111111},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":4.054123679723248}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":954.6855073365151},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.494703526875283},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.74926707743259},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2795027043903553},{"$nulls":4},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R14*Bilans!F14+S14","v":5.741342592592592},{"v":0.9271568303323039,"d":"92.72%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E06'!$C$39+'E06'!$C$40)","v":5.323125},null,0.41821759259259217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC14*Bilans!F14+AD14","v":3.4341666666666666},2.5270283018867925,302.37157146226417,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":61.08160715285685},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":5.041638888888889},{"v":1,"d":"100.00%"},5.323125,null,-0.28148611111111155,0.05287986119264747,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":113.32766020899376},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":6.327339791006233},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.5999537037037035},1.9131734800838573,216.81547407180148,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":84.57597738055385},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W14<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W14<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W14<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W14<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W14<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W14<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB14*Bilans!F14+BC14","v":5.741342592592592},{"v":0.9271568303323039,"d":"92.72%"},5.323125,null,0.41821759259259217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W14<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W14<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W14<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W14<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM14*Bilans!F14+BN14","v":3.4341666666666666},2.5270283018867925,302.37157146226417,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":61.08160715285685},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F14<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F14<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F14<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F14<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.3547055555555554},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.8985766090122147}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.5466982147779555},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.4446293635167895},{"$f":"F15","v":2.5466982147779555},{"$f":"F28","v":3.189977247785684},{"$nulls":4},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R15*Bilans!F15+S15","v":5.571921296296296},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E06'!$C$39+'E06'!$C$40)","v":5.8509375},null,-0.27901620370370406,0.04768743533898697,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":126.01237933735689},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":6.310120662643103},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC15*Bilans!F15+AD15","v":3.199583333333333},2.3544103773584903,296.6848535875077,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":77.18323135112496},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":4.8930694444444445},{"v":1,"d":"100.00%"},5.8509375,null,-0.9578680555555552,0.16371189327446334,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":110.65973300218982},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":21.662766997810174},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.508726851851852},1.8460442872117402,204.282767933069,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":105.2730468528991},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W15<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W15<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W15<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W15<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W15<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W15<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB15*Bilans!F15+BC15","v":5.571921296296296},{"v":1,"d":"100.00%"},5.8509375,null,-0.27901620370370406,0.04768743533898697,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":126.01237933735689},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":6.310120662643103},null,{"$f":"IF(Bilans!W15<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W15<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W15<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W15<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W15<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM15*Bilans!F15+BN15","v":3.199583333333333},2.3544103773584903,296.6848535875077,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":77.18323135112496},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F15<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F15<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F15<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F15<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.2812027777777777},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":4.0241928904464395}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.668974472189993},{"$f":"F19","v":3.668974472189993},{"$f":"F19","v":3.668974472189993},{"$nulls":4},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R16*Bilans!F16+S16","v":5.975462962962963},{"v":0.768768885101108,"d":"76.88%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E06'!$C$39+'E06'!$C$40)","v":4.59375},null,1.381712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC16*Bilans!F16+AD16","v":3.7583333333333333},3.261949685534591,333.20816037735847,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":40.39715897040394},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":5.246944444444445},{"v":0.8755095558261421,"d":"87.55%"},4.59375,null,0.6531944444444449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.726018518518518},2.0059381551362683,204.90658254716982,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":65.69170622862414},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W16<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W16<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W16<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W16<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W16<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W16<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB16*Bilans!F16+BC16","v":5.975462962962963},{"v":0.768768885101108,"d":"76.88%"},4.59375,null,1.381712962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W16<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W16<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W16<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W16<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM16*Bilans!F16+BN16","v":3.7583333333333333},3.261949685534591,333.20816037735847,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":40.39715897040394},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F16<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F16<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F16<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F16<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.456277777777778},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.7373623142514645}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":705.0953239916935},{"$nulls":9},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R17*Bilans!F17+S17","v":5.936342592592593},{"v":0.7943653733671281,"d":"79.44%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E06'!$C$39+'E06'!$C$40)","v":4.715625},null,1.2207175925925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC17*Bilans!F17+AD17","v":3.7041666666666666},3.2149371069182386,337.8095165094339,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":42.16155572944686},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":5.212638888888889},{"v":0.9046521542191789,"d":"90.47%"},4.715625,null,0.49701388888888864,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.7049537037037035},1.9904376310272536,209.14523408018866,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":68.09896873284349},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W17<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W17<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W17<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W17<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W17<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W17<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB17*Bilans!F17+BC17","v":5.936342592592593},{"v":0.7943653733671281,"d":"79.44%"},4.715625,null,1.2207175925925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W17<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W17<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W17<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W17<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM17*Bilans!F17+BN17","v":3.7041666666666666},3.2149371069182386,337.8095165094339,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":42.16155572944686},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F17<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F17<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F17<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F17<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.4393055555555554},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.7633661675112458}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8484.332655918102},{"$nulls":5},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R18*Bilans!F18+S18","v":5.923402777777778},{"v":0.8029063155796804,"d":"80.29%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E06'!$C$39+'E06'!$C$40)","v":4.7559375},null,1.1674652777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC18*Bilans!F18+AD18","v":3.68625},2.7125235849056604,287.6427822523585,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":50.430833398544486},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":5.201291666666667},{"v":0.9143762366719804,"d":"91.44%"},4.7559375,null,0.44535416666666716,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.6979861111111108},1.9853105345911948,210.52729236438674,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":68.90349021805201},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W18<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W18<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W18<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W18<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W18<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W18<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB18*Bilans!F18+BC18","v":5.923402777777778},{"v":0.8029063155796804,"d":"80.29%"},4.7559375,null,1.1674652777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W18<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W18<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W18<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W18<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM18*Bilans!F18+BN18","v":3.68625},2.7125235849056604,287.6427822523585,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":50.430833398544486},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F18<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F18<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F18<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F18<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.4336916666666664},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.7720472670120504}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.668974472189993},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9129.027977434533},{"$nulls":5},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R19*Bilans!F19+S19","v":5.889097222222222},{"v":0.8257314010117567,"d":"82.57%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E06'!$C$39+'E06'!$C$40)","v":4.8628125},null,1.026284722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC19*Bilans!F19+AD19","v":3.63875},2.677570754716981,290.8042657429245,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":52.32491980022725},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":5.171208333333333},{"v":0.940362906799668,"d":"94.04%"},4.8628125,null,0.308395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.6795138888888888},1.9717177672955974,214.1433374115566,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":71.05665796792296},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W19<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W19<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W19<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W19<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W19<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W19<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB19*Bilans!F19+BC19","v":5.889097222222222},{"v":0.8257314010117567,"d":"82.57%"},4.8628125,null,1.026284722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W19<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W19<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W19<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W19<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM19*Bilans!F19+BN19","v":3.63875},2.677570754716981,290.8042657429245,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":52.32491980022725},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F19<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F19<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F19<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F19<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.4188083333333332},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.7952573064560036}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":11504.917486735785},{"$nulls":5},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R20*Bilans!F20+S20","v":5.66761574074074},{"v":0.9797439971246646,"d":"97.97%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E06'!$C$39+'E06'!$C$40)","v":5.5528125},null,0.11480324074074044,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC20*Bilans!F20+AD20","v":3.3320833333333333},2.451910377358491,306.8994921580189,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":65.85317167014553},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":4.976986111111111},{"v":1,"d":"100.00%"},5.5528125,null,-0.5758263888888893,0.10369995185122662,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":112.18763627666159},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":12.979863723338408},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.5602546296296294},1.8839609538784066,211.3571262531431,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":93.56199142209914},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W20<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W20<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W20<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W20<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W20<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W20<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB20*Bilans!F20+BC20","v":5.66761574074074},{"v":0.9797439971246646,"d":"97.97%"},5.5528125,null,0.11480324074074044,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W20<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W20<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W20<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W20<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM20*Bilans!F20+BN20","v":3.3320833333333333},2.451910377358491,306.8994921580189,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":65.85317167014553},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F20<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F20<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F20<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F20<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.322719444444444},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.952263809543173}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R21*Bilans!F21+S21","v":5.397625},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E06'!$C$39+'E06'!$C$40)","v":6.22125},null,-0.8236250000000007,0.13238898935101479,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":122.51535081374323},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":18.694649186256804},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC21*Bilans!F21+AD21","v":3.0634375},2.254227594339623,276.17748453453936,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":94.22649932210538},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ21*Bilans!F21+AK21","v":4.305511363636363},{"v":1,"d":"100.00%"},6.22125,null,-1.9157386363636375,0.30793468135240304,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":97.72654364622719},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":43.483456353772844},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.2163625000000002},1.6309082547169815,159.3830267375913,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":133.39245275116195},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W21<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W21<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W21<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W21<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W21<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W21<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB21*Bilans!F21+BC21","v":4.905868055555556},{"v":1,"d":"100.00%"},6.22125,null,-1.3153819444444448,0.2114337061594446,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":111.35344635322485},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":29.85655364677518},null,{"$f":"IF(Bilans!W21<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W21<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W21<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W21<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W21<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM21*Bilans!F21+BN21","v":2.1337500000000005},1.5701179245283023,174.83804207719908,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":130.00231547296218},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F21<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F21<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F21<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F21<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.2163625000000002},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.8828155931171}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R22*Bilans!F22+S22","v":6.046782407407408},{"v":0.7229568066885893,"d":"72.30%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E06'!$C$39+'E06'!$C$40)","v":4.3715625},null,1.6752199074074081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC22*Bilans!F22+AD22","v":3.857083333333333},3.3476572327044023,324.1118041273585,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":37.30805345895703},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":5.309486111111111},{"v":0.8233494557696784,"d":"82.33%"},4.3715625,null,0.9379236111111116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU22*Bilans!F22+AV22","v":2.764421296296296},2.0341968029350106,196.9458489681604,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":61.39748859097493},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W22<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W22<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W22<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W22<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W22<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W22<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB22*Bilans!F22+BC22","v":6.046782407407408},{"v":0.7229568066885893,"d":"72.30%"},4.3715625,null,1.6752199074074081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W22<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W22<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W22<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W22<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM22*Bilans!F22+BN22","v":3.857083333333333},3.3476572327044023,324.1118041273585,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":37.30805345895703},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F22<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F22<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F22<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F22<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.4872194444444444},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.69086854017036}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R23*Bilans!F23+S23","v":5.82349537037037},{"v":0.8701281923879559,"d":"87.01%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E06'!$C$39+'E06'!$C$40)","v":5.0671875},null,0.7563078703703701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC23*Bilans!F23+AD23","v":3.5479166666666666},2.610731132075472,296.35061762971696,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":56.08816748723971},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":5.113680555555556},{"v":0.9909081032633051,"d":"99.09%"},5.0671875,null,0.04649305555555561,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.6441898148148146},1.9457245807127883,220.86406146816037,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":75.25788924676948},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W23<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W23<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W23<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W23<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W23<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W23<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB23*Bilans!F23+BC23","v":5.82349537037037},{"v":0.8701281923879559,"d":"87.01%"},5.0671875,null,0.7563078703703701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W23<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W23<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W23<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W23<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM23*Bilans!F23+BN23","v":3.5479166666666666},2.610731132075472,296.35061762971696,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":56.08816748723971},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F23<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F23<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F23<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F23<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.390347222222222},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.840446239214433}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R24*Bilans!F24+S24","v":5.47440625},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E06'!$C$39+'E06'!$C$40)","v":6.1115625},null,-0.6371562499999994,0.10425423122155741,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":124.13020927289462},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":14.44729072710537},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC24*Bilans!F24+AD24","v":3.0908593750000004},2.27440595518868,282.32248718908863,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":89.04130977377119},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ24*Bilans!F24+AK24","v":4.39137784090909},{"v":1,"d":"100.00%"},6.1115625,null,-1.7201846590909096,0.2814639724441842,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":99.57292635861606},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":39.004573641383935},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.241590625},1.6494723466981134,164.24278850834486,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":128.18872718344994},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W24<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W24<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W24<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W24<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W24<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W24<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB24*Bilans!F24+BC24","v":4.975946180555556},{"v":1,"d":"100.00%"},6.1115625,null,-1.135616319444444,0.18581440007272182,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":112.82780497392238},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":25.749695026077607},null,{"$f":"IF(Bilans!W24<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W24<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W24<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W24<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W24<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM24*Bilans!F24+BN24","v":2.182500000000001},1.6059905660377367,181.20039037486498,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":123.84520334478876},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F24<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F24<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F24<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F24<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.241590625},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.84305529416193}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R25*Bilans!F25+S25","v":5.624884259259259},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E06'!$C$39+'E06'!$C$40)","v":5.6859375},null,-0.06105324074074048,0.010737585620795248,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":126.98419666575069},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":1.37830333424933},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC25*Bilans!F25+AD25","v":3.2729166666666667},2.408372641509434,305.82526515384745,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":69.79473382803764},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":4.9395138888888885},{"v":1,"d":"100.00%"},5.6859375,null,-0.7464236111111111,0.13127538090439989,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":111.51166391865898},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":16.850836081341033},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.5372453703703703},1.8670296121593293,208.19557863729534,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":98.78512268575321},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W25<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W25<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W25<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W25<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W25<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W25<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB25*Bilans!F25+BC25","v":5.624884259259259},{"v":1,"d":"100.00%"},5.6859375,null,-0.06105324074074048,0.010737585620795248,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":126.98419666575069},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":1.37830333424933},null,{"$f":"IF(Bilans!W25<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W25<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W25<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W25<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W25<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM25*Bilans!F25+BN25","v":3.2729166666666667},2.408372641509434,305.82526515384745,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":69.79473382803764},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F25<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F25<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F25<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F25<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.3041805555555555},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.9840627844316794}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":16963.99713292804},null,{"$f":"F26/F28","v":5317.905368981414},{"$nulls":9},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R26*Bilans!F26+S26","v":5.439625},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E06'!$C$39+'E06'!$C$40)","v":6.16125},null,-0.7216249999999995,0.11712314871170615,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":123.39969750456481},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":16.370302495435165},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC26*Bilans!F26+AD26","v":3.0784375},2.2652653301886794,279.53305651286115,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":91.39008068015711},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ26*Bilans!F26+AK26","v":4.35248106060606},{"v":1,"d":"100.00%"},6.16125,null,-1.8087689393939401,0.29357174914083023,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":98.73747662258614},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":41.03252337741384},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.2301625000000005},1.6410629716981138,162.03441680423424,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":130.54710280189101},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W26<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W26<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W26<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W26<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W26<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W26<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB26*Bilans!F26+BC26","v":4.944201388888889},{"v":1,"d":"100.00%"},6.16125,null,-1.2170486111111112,0.1975327427244652,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":112.16084854940149},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":27.609151450598496},null,{"$f":"IF(Bilans!W26<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W26<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W26<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W26<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W26<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM26*Bilans!F26+BN26","v":2.1604166666666673},1.5897405660377364,178.30665086019835,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":126.62907993930206},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F26<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F26<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F26<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F26<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.2301625000000005},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.8609549192043175}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":500.69006707196087},{"$nulls":11},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R27*Bilans!F27+S27","v":5.647754629629629},{"v":0.994145083878795,"d":"99.41%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E06'!$C$39+'E06'!$C$40)","v":5.6146875000000005},null,0.033067129629628766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC27*Bilans!F27+AD27","v":3.3045833333333334},2.4316745283018872,307.97765819575477,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":67.18897743033665},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ27*Bilans!F27+AK27","v":4.959569444444444},{"v":1,"d":"100.00%"},5.6146875000000005,null,-0.6551180555555565,0.11667934422985365,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":111.87476935492846},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":14.777730645071541},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.549560185185185},1.876091457023061,209.8872990432066,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":95.9883349685221},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W27<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W27<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W27<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W27<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W27<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W27<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB27*Bilans!F27+BC27","v":5.647754629629629},{"v":0.994145083878795,"d":"99.41%"},5.6146875000000005,null,0.033067129629628766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W27<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W27<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W27<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W27<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM27*Bilans!F27+BN27","v":3.3045833333333334},2.4316745283018872,307.97765819575477,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":67.18897743033665},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F27<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F27<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F27<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F27<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.3141027777777774},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.9669802431227854}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.189977247785684},{"$nulls":11},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R28*Bilans!F28+S28","v":5.92099537037037},{"v":0.8044994468053498,"d":"80.45%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E06'!$C$39+'E06'!$C$40)","v":4.7634375},null,1.1575578703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC28*Bilans!F28+AD28","v":3.6829166666666664},2.7100707547169813,287.8704907429245,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":50.56215774495896},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ28*Bilans!F28+AK28","v":5.1991805555555555},{"v":0.9161900513168475,"d":"91.62%"},4.7634375,null,0.43574305555555526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.6966898148148144},1.9843566561844863,210.78332491155658,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":69.0536273169134},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W28<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W28<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W28<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W28<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W28<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W28<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB28*Bilans!F28+BC28","v":5.92099537037037},{"v":0.8044994468053498,"d":"80.45%"},4.7634375,null,1.1575578703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W28<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W28<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W28<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W28<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM28*Bilans!F28+BN28","v":3.6829166666666664},2.7100707547169813,287.8704907429245,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":50.56215774495896},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F28<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F28<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F28<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F28<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.432647222222222},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.7736667759059923}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R29*Bilans!F29+S29","v":7.3706249999999995},{"v":0.4114729076570848,"d":"41.15%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E06'!$C$39+'E06'!$C$40)","v":3.0328125000000004},null,4.337812499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC29*Bilans!F29+AD29","v":4.858958333333334},4.858958333333334,314.3138671875001,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.173819834498136},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ29*Bilans!F29+AK29","v":6.747208333333333},{"v":0.44949145634305554,"d":"44.95%"},3.0328125000000004,null,3.7143958333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU29*Bilans!F29+AV29","v":3.552375},3.552375,229.79425781250006,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.490446532249557},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W29<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W29<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W29<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W29<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W29<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W29<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB29*Bilans!F29+BC29","v":7.766180555555555},{"v":0.3905153219532697,"d":"39.05%"},3.0328125000000004,null,4.733368055555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W29<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W29<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W29<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W29<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM29*Bilans!F29+BN29","v":4.272083333333334},4.1108726415094345,265.92207399764163,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":20.29906598355718},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F29<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F29<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F29<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F29<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F29*BT29+BU29","v":3.2173583333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.853272482859903}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R30*Bilans!F30+S30","v":6.686625},{"v":0.5388088161067802,"d":"53.88%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E06'!$C$39+'E06'!$C$40)","v":3.6028124999999998},null,3.0838125000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC30*Bilans!F30+AD30","v":4.377625},4.295028301886793,336.5906304481133,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.537464224761845},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ30*Bilans!F30+AK30","v":5.992274999999999},{"v":0.6012428501695933,"d":"60.12%"},3.6028124999999998,null,2.3894624999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU30*Bilans!F30+AV30","v":3.141975},2.7269971698113205,213.70795070518867,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":37.07157312781321},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W30<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W30<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W30<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W30<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W30<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W30<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB30*Bilans!F30+BC30","v":7.0821805555555555},{"v":0.5087151438371342,"d":"50.87%"},3.6028124999999998,null,3.4793680555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W30<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W30<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W30<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W30<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM30*Bilans!F30+BN30","v":4.01875},3.942924528301887,308.9971379716982,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.639363440602942},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F30<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F30<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F30<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F30<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F30*BT30+BU30","v":2.833305},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.240032400324003}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R31*Bilans!F31+S31","v":6.39975},{"v":0.600316418610102,"d":"60.03%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E06'!$C$39+'E06'!$C$40)","v":3.841875},null,2.557875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC31*Bilans!F31+AD31","v":4.175750000000001},3.6242358490566042,304.81635608490564,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":29.936089845875117},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ31*Bilans!F31+AK31","v":5.67565},{"v":0.6769048479028833,"d":"67.69%"},3.841875,null,1.8337750000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU31*Bilans!F31+AV31","v":2.96985},2.5776056603773583,216.7895240660377,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":42.091562595388},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W31<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W31<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W31<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W31<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W31<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W31<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB31*Bilans!F31+BC31","v":6.795305555555555},{"v":0.565371927515319,"d":"56.54%"},3.841875,null,2.9534305555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W31<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W31<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W31<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W31<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM31*Bilans!F31+BN31","v":3.9125},3.8386792452830196,322.85211792452833,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":28.263744654706308},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F31<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F31<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F31<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F31<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F31*BT31+BU31","v":2.6722300000000003},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.4353330364527}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R37*Bilans!F37+S37","v":5.976967592592593},{"v":0.767791096221994,"d":"76.78%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E06'!$C$39+'E06'!$C$40)","v":4.5890625},null,1.387905092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC37*Bilans!F37+AD37","v":3.7604166666666665},3.2637578616352196,333.02569280660373,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":40.3303126580754},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":5.248263888888889},{"v":0.8743962950711213,"d":"87.44%"},4.5890625,null,0.6592013888888895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.7268287037037036},2.0065343291404614,204.7417466096698,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":65.59986195520791},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W37<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W37<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W37<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W37<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W37<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W37<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB37*Bilans!F37+BC37","v":5.976967592592593},{"v":0.767791096221994,"d":"76.78%"},4.5890625,null,1.387905092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W37<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W37<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W37<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W37<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM37*Bilans!F37+BN37","v":3.7604166666666665},3.2637578616352196,333.02569280660373,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":40.3303126580754},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F37<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F37<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F37<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F37<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.456930555555555},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.7363693406972347}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R44*Bilans!F44+S44","v":5.920092592592592},{"v":0.8050972050612323,"d":"80.51%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E06'!$C$39+'E06'!$C$40)","v":4.76625},null,1.153842592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC44*Bilans!F44+AD44","v":3.6816666666666666},2.7091509433962266,287.9556537735849,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":50.611465682348424},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":5.198388888888889},{"v":0.9168706116211219,"d":"91.69%"},4.76625,null,0.43213888888888885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.6962037037037034},1.9839989517819707,210.87924858490564,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":69.10996594874612},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W44<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W44<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W44<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W44<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W44<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W44<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB44*Bilans!F44+BC44","v":5.920092592592592},{"v":0.8050972050612323,"d":"80.51%"},4.76625,null,1.153842592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W44<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W44<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W44<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W44<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM44*Bilans!F44+BN44","v":3.6816666666666666},2.7091509433962266,287.9556537735849,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":50.611465682348424},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F44<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F44<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F44<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F44<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.4322555555555554},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.7742744503273147}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R61*Bilans!F61+S61","v":5.843958333333333},{"v":0.8561726854657588,"d":"85.62%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E06'!$C$39+'E06'!$C$40)","v":5.0034374999999995},null,0.8405208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC61*Bilans!F61+AD61","v":3.57625},2.6315801886792456,294.69092847877357,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":54.89379560670017},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ61*Bilans!F61+AK61","v":5.131625},{"v":0.9750200959734977,"d":"97.50%"},5.0034374999999995,null,0.12818750000000012,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.655208333333333},1.9538325471698113,218.79505321344337,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":73.93541744877328},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W61<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W61<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W61<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W61<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W61<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W61<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB61*Bilans!F61+BC61","v":5.843958333333333},{"v":0.8561726854657588,"d":"85.62%"},5.0034374999999995,null,0.8405208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W61<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W61<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W61<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W61<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM61*Bilans!F61+BN61","v":3.57625},2.6315801886792456,294.69092847877357,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":54.89379560670017},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F61<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F61<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F61<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F61<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.399225},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.826235555231377}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R71*Bilans!F71+S71","v":6.569625},{"v":0.5632456190421827,"d":"56.32%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E06'!$C$39+'E06'!$C$40)","v":3.7003125},null,2.8693125000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC71*Bilans!F71+AD71","v":4.2952916666666665},4.214248427672956,340.1214549764152,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":24.704921123382714},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ71*Bilans!F71+AK71","v":5.8631416666666665},{"v":0.6311142916837816,"d":"63.11%"},3.7003125,null,2.1628291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU71*Bilans!F71+AV71","v":3.071775},2.6660688679245284,215.1717531580189,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":39.05100736615602},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W71<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W71<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W71<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W71<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W71<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W71<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB71*Bilans!F71+BC71","v":6.9651805555555555},{"v":0.5312586616363538,"d":"53.13%"},3.7003125,null,3.2648680555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W71<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W71<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W71<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W71<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM71*Bilans!F71+BN71","v":3.975416666666667},3.900408805031447,314.79224363207555,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":26.692759709109676},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F71<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F71<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F71<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F71<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F71*BT71+BU71","v":2.767611666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.3169393345766838}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R77*Bilans!F77+S77","v":6.2445},{"v":0.6359596444871486,"d":"63.60%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E06'!$C$39+'E06'!$C$40)","v":3.97125},null,2.2732500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC77*Bilans!F77+AD77","v":4.0665000000000004},3.5294150943396225,307.80029037735846,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.875224929033084},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ77*Bilans!F77+AK77","v":5.5043},{"v":0.7214813872790364,"d":"72.15%"},3.97125,null,1.5330499999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU77*Bilans!F77+AV77","v":2.8767},2.4967584905660374,217.7423079622641,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":45.058783388574774},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W77<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W77<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W77<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W77<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W77<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W77<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB77*Bilans!F77+BC77","v":6.640055555555556},{"v":0.5980748153044235,"d":"59.81%"},3.97125,null,2.6688055555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W77<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W77<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W77<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W77<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM77*Bilans!F77+BN77","v":3.855},3.7822641509433965,329.8512566037736,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":29.74432654893744},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F77<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F77<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F77<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F77<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F77*BT77+BU77","v":2.58506},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.551174827663575}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R94*Bilans!F94+S94","v":6.030833333333334},{"v":0.7331076412878264,"d":"73.31%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E06'!$C$39+'E06'!$C$40)","v":4.42125},null,1.609583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC94*Bilans!F94+AD94","v":3.835},3.3284905660377353,326.2253603773584,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":37.985055835836974},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ94*Bilans!F94+AK94","v":5.2955000000000005},{"v":0.8349069965064676,"d":"83.49%"},4.42125,null,0.8742500000000009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU94*Bilans!F94+AV94","v":2.755833333333333},2.027877358490566,198.75225990566034,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":62.347409457793496},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W94<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W94<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W94<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W94<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W94<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W94<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB94*Bilans!F94+BC94","v":6.030833333333334},{"v":0.7331076412878264,"d":"73.31%"},4.42125,null,1.609583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W94<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W94<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W94<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W94<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM94*Bilans!F94+BN94","v":3.835},3.3284905660377353,326.2253603773584,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":37.985055835836974},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F94<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F94<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F94<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F94<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.4802999999999997},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.701165181631255}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R104*Bilans!F104+S104","v":8.3411625},{"v":0.25255022905979835,"d":"25.26%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E06'!$C$39+'E06'!$C$40)","v":2.1065625},null,6.2345999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.8433125},5.622810141509434,238.73046158313682,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.740712138876708},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ104*Bilans!F104+AK104","v":8.3411625},{"v":0.25255022905979835,"d":"25.26%"},2.1065625,null,6.2345999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.8433125},5.622810141509434,238.73046158313682,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":9.740712138876708},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W104<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W104<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W104<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W104<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W104<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB104*Bilans!F104+BC104","v":7.5267180555555555},{"v":0.27987796067970455,"d":"27.99%"},2.1065625,null,5.420155555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W104<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W104<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W104<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W104<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM104*Bilans!F104+BN104","v":5.683749999999999},5.469268867924527,232.21148295990565,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":10.014167583021775},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F104<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F104<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F104<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F104<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F104*BT104+BU104","v":3.8614425},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.377349915219507}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F116<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F116<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F116<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F116<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F116<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F116<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F116<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F116<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F116<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F116<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F116<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F116<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F116<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F116<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F116<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F116*BT116+BU116","v":3.7939041666666666},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.4196710292937027}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F119<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F119<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F119<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F119<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F119<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F119<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F119<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F119<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F119<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F119<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F119<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F119<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F119<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F119<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F119<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F119*BT119+BU119","v":4.3252516666666665},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.1224198514845574}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F136<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F136<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F136<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F136<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F136<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F136<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F136<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F136<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F136<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F136<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F136<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F136<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F136<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F136<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F136<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F136*BT136+BU136","v":4.618836666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.9875134503565475}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F142<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F142<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F142<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F142<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F142<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F142<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F142<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F142<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F142<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F142<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F142<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F142<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F142<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F142<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F142<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F142*BT142+BU142","v":4.354196666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.1083108326909135}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F152<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F152<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F152<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F152<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F152<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F152<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F152<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F152<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F152<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F152<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F152<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F152<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F152<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F152<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F152<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F152*BT152+BU152","v":4.8414375},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":1.896131056117114}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F169<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F169<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F169<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F169<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F169<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F169<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F169<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F169<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F169<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F169<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F169<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F169<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F169<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F169<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F169<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F169*BT169+BU169","v":5.114347500000001},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.7949503822335107}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F175<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F175<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F175<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F175<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F175<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F175<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F175<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F175<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F175<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F175<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F175<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F175<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F175<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F175<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F175<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F175*BT175+BU175","v":4.588513333333334},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.0006479949206493}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F185<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F185<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F185<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F185<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F185<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F185<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F185<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F185<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F185<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F185<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F185<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F185<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F185<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F185<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F185<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F185*BT185+BU185","v":5.392081666666667},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.7024964693598545}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F201<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F201<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F201<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F201<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F201<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F201<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F201<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F201<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F201<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F201<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F201<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F201<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F201<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F201<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F201<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F201*BT201+BU201","v":5.212209166666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.7612493486846832}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F211<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F211<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F211<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F211<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F211<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F211<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F211<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.10519999999999996},{"$f":"IF(Bilans!F211<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F211<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F211<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F211<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F211<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F211<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F211<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F211<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":3.306000000000001},{"$f":"Bilans!F211*BT211+BU211","v":5.594538333333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.6408860665595584}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F217<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F217<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F217<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F217<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F217<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F217<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F217<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F217<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F217<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F217<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F217<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F217<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F217<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F217<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F217<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.851085833333332},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.8923598376514679}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F234<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F234<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F234<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F234<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F234<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F234<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F234<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.10519999999999996},{"$f":"IF(Bilans!F234<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F234<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F234<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F234<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F234<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F234<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F234<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F234<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":3.306000000000001},{"$f":"Bilans!F234*BT234+BU234","v":5.877701666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.5618349689405242}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F244<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F244<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F244<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F244<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F244<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F244<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F244<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F244<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F244<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F244<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F244<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F244<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F244<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F244<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F244<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F244*BT244+BU244","v":4.406573333333333},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.0832513850520287}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R250*Bilans!F250+S250","v":8.538383333333334},{"v":0.21037354846643486,"d":"21.04%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E06'!$C$39+'E06'!$C$40)","v":1.7962499999999997},null,6.742133333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC250*Bilans!F250+AD250","v":6.001916666666666},5.775429245283019,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ250*Bilans!F250+AK250","v":8.538383333333334},{"v":0.21037354846643486,"d":"21.04%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":6.742133333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU250*Bilans!F250+AV250","v":6.001916666666666},5.775429245283019,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W250<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W250<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W250<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W250<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W250<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB250*Bilans!F250+BC250","v":7.723938888888888},{"v":0.23255621592034575,"d":"23.26%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":5.927688888888889},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W250<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W250<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W250<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W250<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM250*Bilans!F250+BN250","v":5.821666666666665},5.601981132075471,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F250<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F250<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F250<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F250<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F250*BT250+BU250","v":4.089556666666667},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.244742095108924}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E06'!$C$39+'E06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W260<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W260<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W260<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W260<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W260<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB260*Bilans!F260+BC260","v":6.0055555555555555},{"v":0,"d":"0.00%"},0,null,6.0055555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W260<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W260<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W260<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W260<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.8929166666666668},1.821485849056604,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F260<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F260<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F260<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F260<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F260*BT260+BU260","v":5.2328841666666674},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.7542906946949743}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R277*Bilans!F277+S277","v":8.892904166666666},{"v":0.13926131180430845,"d":"13.93%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E06'!$C$39+'E06'!$C$40)","v":1.2384375000000003},null,7.654466666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.287020833333333},6.049774764150944,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ277*Bilans!F277+AK277","v":8.892904166666666},{"v":0.13926131180430845,"d":"13.93%"},1.2384375000000003,null,7.654466666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.287020833333333},6.049774764150944,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W277<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W277<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W277<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W277<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W277<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB277*Bilans!F277+BC277","v":8.07845972222222},{"v":0.15330119138841622,"d":"15.33%"},1.2384375000000003,null,6.8400222222222204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W277<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W277<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W277<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W277<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM277*Bilans!F277+BN277","v":6.069583333333332},5.840542452830188,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F277<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F277<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F277<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F277<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F277*BT277+BU277","v":4.499610833333334},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.0401764374807967}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R286*Bilans!F286+S286","v":8.582475},{"v":0.20120944133248272,"d":"20.12%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E06'!$C$39+'E06'!$C$40)","v":1.7268749999999997},null,6.855600000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC286*Bilans!F286+AD286","v":6.037375},5.809549528301887,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ286*Bilans!F286+AK286","v":8.582475},{"v":0.20120944133248272,"d":"20.12%"},1.7268749999999997,null,6.855600000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU286*Bilans!F286+AV286","v":6.037375},5.809549528301887,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W286<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W286<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W286<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W286<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W286<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB286*Bilans!F286+BC286","v":7.768030555555555},{"v":0.22230538199479274,"d":"22.23%"},1.7268749999999997,null,6.041155555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W286<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W286<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W286<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W286<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM286*Bilans!F286+BN286","v":5.852499999999999},5.631650943396226,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F286<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F286<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F286<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F286<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F286*BT286+BU286","v":4.140555},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.217094085213214}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R292*Bilans!F292+S292","v":7.99375},{"v":0.31032056293979665,"d":"31.03%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E06'!$C$39+'E06'!$C$40)","v":2.4806249999999994},null,5.5131250000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC292*Bilans!F292+AD292","v":5.489833333333333},5.282669811320755,271.71412174528297,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":12.560154688791934},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ292*Bilans!F292+AK292","v":7.416666666666668},{"v":0.3344662921348313,"d":"33.45%"},2.4806249999999994,null,4.936041666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU292*Bilans!F292+AV292","v":3.96575},3.8160990566037736,196.28105497641505,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.387166584467735},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W292<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W292<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W292<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W292<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W292<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W292<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB292*Bilans!F292+BC292","v":8.249305555555555},{"v":0.30070713022981727,"d":"30.07%"},2.4806249999999994,null,5.768680555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W292<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W292<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W292<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W292<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM292*Bilans!F292+BN292","v":3.934166666666668},3.7857075471698125,194.71786768867926,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":17.526750065414845},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F292<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F292<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F292<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F292<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F292*BT292+BU292","v":3.5967833333333337},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.5522805099000494}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R309*Bilans!F309+S309","v":7.6125},{"v":0.3709359605911331,"d":"37.09%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E06'!$C$39+'E06'!$C$40)","v":2.8237500000000004},null,4.788749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC309*Bilans!F309+AD309","v":5.073},4.881566037735849,291.28304547169813,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.76836191602602},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ309*Bilans!F309+AK309","v":7.01},{"v":0.4028174037089872,"d":"40.28%"},2.8237500000000004,null,4.186249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU309*Bilans!F309+AV309","v":3.7064999999999997},3.7064999999999997,221.166855,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":20.767381626871718},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W309<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W309<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W309<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W309<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W309<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W309<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB309*Bilans!F309+BC309","v":7.868055555555555},{"v":0.35888790820829664,"d":"35.89%"},2.8237500000000004,null,5.044305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W309<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W309<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W309<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W309<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM309*Bilans!F309+BN309","v":3.781666666666668},3.638962264150945,217.1368783018869,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":21.152816218598495},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F309<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F309<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F309<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F309<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F309*BT309+BU309","v":3.3598999999999997},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.732224173338493}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R315*Bilans!F315+S315","v":8.237499999999999},{"v":0.2745068285280729,"d":"27.45%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E06'!$C$39+'E06'!$C$40)","v":2.2612500000000004},null,5.9762499999999985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC315*Bilans!F315+AD315","v":5.756333333333332},5.539113207547169,255.7408567924529,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":10.75249733456415},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ315*Bilans!F315+AK315","v":7.676666666666666},{"v":0.29456144159791586,"d":"29.46%"},2.2612500000000004,null,5.415416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU315*Bilans!F315+AV315","v":4.131499999999999},3.9755943396226407,183.5531906603774,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":14.98123171330738},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W315<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W315<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W315<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W315<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W315<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W315<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB315*Bilans!F315+BC315","v":8.493055555555555},{"v":0.2662469337694195,"d":"26.62%"},2.2612500000000004,null,6.231805555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W315<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W315<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W315<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W315<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM315*Bilans!F315+BN315","v":4.031666666666668},3.879528301886794,179.11782169811335,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.352201444447145},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F315<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F315<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F315<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F315<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F315*BT315+BU315","v":3.748233333333333},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.449153823579109}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R325*Bilans!F325+S325","v":6.918374999999999},{"v":0.49284514065803037,"d":"49.28%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E06'!$C$39+'E06'!$C$40)","v":3.4096875000000004},null,3.508687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC325*Bilans!F325+AD325","v":4.540708333333333},4.540708333333333,334.79777718750006,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":20.947155821870677},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ325*Bilans!F325+AK325","v":6.248058333333333},{"v":0.5457195368694542,"d":"54.57%"},3.4096875000000004,null,2.8383708333333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU325*Bilans!F325+AV325","v":3.2810249999999996},3.219118867924528,237.3536819292453,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":29.546881896077277},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W325<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W325<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W325<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W325<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W325<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W325<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB325*Bilans!F325+BC325","v":7.3139305555555545},{"v":0.4661908496533443,"d":"46.62%"},3.4096875000000004,null,3.904243055555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W325<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W325<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W325<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W325<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM325*Bilans!F325+BN325","v":4.104583333333333},4.104583333333333,302.64119062500004,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":23.17285757791088},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F325<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F325<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F325<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F325<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F325*BT325+BU325","v":2.9634283333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":3.0977634575269524}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R342*Bilans!F342+S342","v":6.104259259259259},{"v":0.6868155204319994,"d":"68.68%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E06'!$C$39+'E06'!$C$40)","v":4.1925},null,1.9117592592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC342*Bilans!F342+AD342","v":3.9366666666666665},3.4167295597484273,316.11581886792453,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":34.93129845746053},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ342*Bilans!F342+AK342","v":5.359888888888889},{"v":0.7821990505607496,"d":"78.22%"},4.1925,null,1.1673888888888895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU342*Bilans!F342+AV342","v":2.79537037037037},2.4261705101327737,224.46929559748426,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":49.19308000057608},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W342<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W342<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W342<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W342<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W342<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W342<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB342*Bilans!F342+BC342","v":6.104259259259259},{"v":0.6868155204319994,"d":"68.68%"},4.1925,null,1.9117592592592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W342<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W342<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W342<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W342<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM342*Bilans!F342+BN342","v":3.9366666666666665},3.4167295597484273,316.11581886792453,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":34.93129845746053},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F342<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F342<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F342<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F342<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.5121555555555553},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.6542323104549443}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R352*Bilans!F352+S352","v":5.978773148148148},{"v":0.7666183991977791,"d":"76.66%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E06'!$C$39+'E06'!$C$40)","v":4.5834375},null,1.3953356481481487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC352*Bilans!F352+AD352","v":3.7629166666666665},3.2659276729559745,332.8061946933962,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":40.250194788000755},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":5.249847222222222},{"v":0.8730611208262674,"d":"87.31%"},4.5834375,null,0.6664097222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.7278009259259255},2.0072497379454926,204.54376642099055,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":65.48972084288283},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W352<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W352<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W352<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W352<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W352<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W352<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB352*Bilans!F352+BC352","v":5.978773148148148},{"v":0.7666183991977791,"d":"76.66%"},4.5834375,null,1.3953356481481487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W352<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W352<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W352<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W352<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM352*Bilans!F352+BN352","v":3.7629166666666665},3.2659276729559745,332.8061946933962,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":40.250194788000755},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F352<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F352<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F352<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F352<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.4577138888888888},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.7351784686988934}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R358*Bilans!F358+S358","v":6.1196064814814815},{"v":0.6772800689949956,"d":"67.73%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E06'!$C$39+'E06'!$C$40)","v":4.1446875},null,1.9749189814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC358*Bilans!F358+AD358","v":3.9579166666666663},3.435172955974842,313.88034091981126,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":34.31283563029519},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":5.373347222222223},{"v":0.7713418337938538,"d":"77.13%"},4.1446875,null,1.2286597222222229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU358*Bilans!F358+AV358","v":2.8036342592592587},2.4333429419986015,222.3406279677672,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":48.43975050355551},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W358<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W358<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W358<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W358<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W358<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W358<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB358*Bilans!F358+BC358","v":6.1196064814814815},{"v":0.6772800689949956,"d":"67.73%"},4.1446875,null,1.9749189814814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W358<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W358<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W358<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W358<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM358*Bilans!F358+BN358","v":3.9579166666666663},3.435172955974842,313.88034091981126,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":34.31283563029519},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F358<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F358<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F358<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F358<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.518813888888889},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.644572566673247}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R369*Bilans!F369+S369","v":6.169125},{"v":0.6539116163151176,"d":"65.39%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E06'!$C$39+'E06'!$C$40)","v":4.0340625},null,2.1350625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC369*Bilans!F369+AD369","v":4.013458333333333},3.4833789308176097,309.0366702948113,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":32.854758920281355},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ369*Bilans!F369+AK369","v":5.421108333333334},{"v":0.7441398053596051,"d":"74.41%"},4.0340625,null,1.3870458333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU369*Bilans!F369+AV369","v":2.831475},2.457506603773585,218.023842120283,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":46.56979347451801},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W369<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W369<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W369<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W369<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W369<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W369<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB369*Bilans!F369+BC369","v":6.564680555555555},{"v":0.6145100992897599,"d":"61.45%"},4.0340625,null,2.5306180555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W369<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W369<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W369<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W369<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM369*Bilans!F369+BN369","v":3.8270833333333334},3.321619496855346,294.68577771226416,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":34.45475169818466},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F369<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F369<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F369<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F369<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F369*BT369+BU369","v":2.5427383333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.6102810421573075}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R370*Bilans!F370+S370","v":6.0633333333333335},{"v":0.7124793842770754,"d":"71.25%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E06'!$C$39+'E06'!$C$40)","v":4.32},null,1.7433333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC370*Bilans!F370+AD370","v":3.88},3.36754716981132,321.87015849056604,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":36.61365194979831},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ370*Bilans!F370+AK370","v":5.324},{"v":0.811419984973704,"d":"81.14%"},4.32,null,1.0039999999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU370*Bilans!F370+AV370","v":2.773333333333333},2.040754716981132,195.05533584905663,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":60.417941937869834},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W370<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W370<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W370<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W370<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W370<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W370<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB370*Bilans!F370+BC370","v":6.0633333333333335},{"v":0.7124793842770754,"d":"71.25%"},4.32,null,1.7433333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W370<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W370<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W370<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W370<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM370*Bilans!F370+BN370","v":3.88},3.36754716981132,321.87015849056604,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":36.61365194979831},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F370<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F370<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F370<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F370<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.4943999999999997},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.6802437459910204}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R371*Bilans!F371+S371","v":6.304125},{"v":0.6220629349830468,"d":"62.21%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E06'!$C$39+'E06'!$C$40)","v":3.9215625},null,2.3825625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC371*Bilans!F371+AD371","v":4.108458333333333},3.565831761006289,306.7239335023585,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":31.118286682343655},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ371*Bilans!F371+AK371","v":5.570108333333334},{"v":0.7040370250129784,"d":"70.40%"},3.9215625,null,1.6485458333333338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU371*Bilans!F371+AV371","v":2.912475},2.527808490566038,217.4357668372642,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":43.896749067075405},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W371<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W371<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W371<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W371<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W371<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W371<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB371*Bilans!F371+BC371","v":6.699680555555555},{"v":0.585335743619617,"d":"58.53%"},3.9215625,null,2.7781180555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W371<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W371<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W371<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W371<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM371*Bilans!F371+BN371","v":3.877083333333333},3.803930817610063,327.20461910377367,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":29.170502914066056},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F371<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F371<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F371<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F371<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F371*BT371+BU371","v":2.6185383333333334},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.505772622512687}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17071.162994489976},{"$f":"SUM(AA7:AA372)","v":393.5242055100268},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.234912740174673},{"$f":"SUM(AF7:AF372)/229","v":3.8101406798082964},{"$f":"SUM(AG7:AG372)/Z373","v":3.4446293635167895},{"$f":"SUM(AH7:AH372)","v":7475.755859833283},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":16510.00169266349},{"$f":"SUM(AS7:AS372)","v":954.6855073365151},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3749330107552944},{"$f":"SUM(AX7:AX372)/229","v":2.9974057600831867},{"$f":"SUM(AY7:AY372)/AR373","v":2.5466982147779555},{"$f":"SUM(AZ7:AZ372)","v":10496.340690650966},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":16963.99713292804},{"$f":"SUM(BK7:BK372)","v":500.69006707196087},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9668207423580775},{"$f":"SUM(BP7:BP372)/229","v":3.5650813408036024},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.189977247785684},{"$f":"SUM(BR7:BR372)","v":8120.451181349713},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1339.1756823493474},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1008.5767960848191},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.668974472189993}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B08","index":34,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":8359.459988921775},null,null,"COP",{"$f":"K13","v":3.313731794342783},{"$f":"L13","v":2.77955764651987},{"$f":"M13","v":3.142756669637653},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9986634798876483},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9893801974006251},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999478364621844},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.313731794342783},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.3365201123517467E-3},{"$f":"1-L3","v":0.010619802599374895},{"$f":"1-M3","v":5.2163537815597127E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9986634798876483},null,null,"COP-Inst",{"$f":"K14","v":3.3150701031317475},{"$f":"L14","v":2.790291439885935},{"$f":"M14","v":3.1432785772612895}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.3365201123517467E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.3150701031317475},{"$nulls":10},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R7*Bilans!F7+S7","v":9.215},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4307514921323929,"d":"43.08%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B08'!$C$39+'B08'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":5.2456249999999995},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC7*Bilans!F7+AD7","v":3.6759666666666666},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.6759666666666666},{"$f":"AF7*Z7","v":320.41563449999995},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":30.5886478840033},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":7.9308499999999995},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5004980550634548,"d":"50.05%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":3.961474999999999},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU7*Bilans!F7+AV7","v":3.1964833333333336},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.136172327044026},{"$f":"AX7*AR7","v":273.3644608867925},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":35.85353044230899},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$17,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$17,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"BB7*Bilans!F7+BC7","v":9.215},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4307514921323929,"d":"43.08%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":5.2456249999999995},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W7<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W7<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W7<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W7<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM7*Bilans!F7+BN7","v":3.4118333333333335},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4118333333333335},{"$f":"BP7*BJ7","v":297.3924525},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":32.95672414635337},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F7<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F7<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F7<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F7<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F7*BT7+BU7","v":2.7151033333333334},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.3810867849105803}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R8*Bilans!F8+S8","v":8.538888888888888},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.547202342225114,"d":"54.72%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B08'!$C$39+'B08'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":3.8663888888888875},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC8*Bilans!F8+AD8","v":3.3233333333333337},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.2606289308176106},{"$f":"AF8*Z8","v":339.23583396226417},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":41.1612614767379},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ8*Bilans!F8+AK8","v":7.576444444444444},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.6167140845896639,"d":"61.67%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":2.903944444444444},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU8*Bilans!F8+AV8","v":2.9033333333333333},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5198742138364776},{"$f":"AX8*AR8","v":262.1677132075471},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":53.2612299705486},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W8<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W8<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W8<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W8<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W8<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W8<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB8*Bilans!F8+BC8","v":8.538888888888888},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.547202342225114,"d":"54.72%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":3.8663888888888875},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W8<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W8<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W8<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W8<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM8*Bilans!F8+BN8","v":3.3233333333333337},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.2606289308176106},{"$f":"BP8*BJ8","v":339.23583396226417},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":41.1612614767379},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F8<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F8<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F8<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F8<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F8*BT8+BU8","v":2.492177777777778},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.6835253415130005}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17448.33887729317},null,{"$f":"F9/F11","v":5211.345991197044},{"$nulls":9},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R9*Bilans!F9+S9","v":8.406944444444443},{"v":0.5769783578390881,"d":"57.70%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B08'!$C$39+'B08'!$C$40)","v":4.850625},null,3.5563194444444433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC9*Bilans!F9+AD9","v":3.244166666666667},3.182955974842768,344.76187641509443,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":43.898298029994656},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ9*Bilans!F9+AK9","v":7.486722222222222},{"v":0.6478970176831576,"d":"64.79%"},4.850625,null,2.6360972222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU9*Bilans!F9+AV9","v":2.8241666666666667},2.4511635220125783,265.4977768867924,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":57.004091626361514},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W9<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W9<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W9<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W9<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W9<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W9<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB9*Bilans!F9+BC9","v":8.406944444444443},{"v":0.5769783578390881,"d":"57.70%"},4.850625,null,3.5563194444444433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W9<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W9<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W9<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W9<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM9*Bilans!F9+BN9","v":3.244166666666667},3.182955974842768,344.76187641509443,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":43.898298029994656},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F9<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F9<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F9<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F9<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F9*BT9+BU9","v":2.4372888888888893},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.766480059811448}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":16.348322706838815},{"$nulls":11},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R10*Bilans!F10+S10","v":7.563194444444444},{"v":0.7919520705169406,"d":"79.20%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B08'!$C$39+'B08'!$C$40)","v":5.9896875},null,1.5735069444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC10*Bilans!F10+AD10","v":2.737916666666667},2.376305031446541,322.35171827830186,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":73.64026195470215},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":6.912972222222223},{"v":0.8664417138471552,"d":"86.64%"},5.9896875,null,0.9232847222222231,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU10*Bilans!F10+AV10","v":2.3179166666666666},1.7056367924528304,231.37389498820758,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":102.59612466986546},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W10<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W10<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W10<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W10<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W10<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W10<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB10*Bilans!F10+BC10","v":7.563194444444444},{"v":0.7919520705169406,"d":"79.20%"},5.9896875,null,1.5735069444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W10<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W10<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W10<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W10<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM10*Bilans!F10+BN10","v":2.737916666666667},2.376305031446541,322.35171827830186,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":73.64026195470215},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F10<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F10<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F10<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F10<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F10*BT10+BU10","v":2.0862888888888893},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":4.400157643023763}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.3481443962398076},{"$nulls":11},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R11*Bilans!F11+S11","v":7.677777777777777},{"v":0.7599855282199711,"d":"76.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B08'!$C$39+'B08'!$C$40)","v":5.835},null,1.8427777777777772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC11*Bilans!F11+AD11","v":2.806666666666667},2.435974842767296,321.402520754717,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":69.87042600433749},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":6.990888888888889},{"v":0.834657808576242,"d":"83.47%"},5.835,null,1.1558888888888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU11*Bilans!F11+AV11","v":2.3866666666666663},1.7562264150943394,231.71651320754714,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":96.91381392350668},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W11<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W11<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W11<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W11<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W11<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W11<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB11*Bilans!F11+BC11","v":7.677777777777777},{"v":0.7599855282199711,"d":"76.00%"},5.835,null,1.8427777777777772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W11<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W11<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W11<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W11<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM11*Bilans!F11+BN11","v":2.806666666666667},2.435974842767296,321.402520754717,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":69.87042600433749},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F11<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F11<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F11<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F11<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F11*BT11+BU11","v":2.1339555555555556},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":4.301870287832715}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R12*Bilans!F12+S12","v":7.520138888888888},{"v":0.8042155323667931,"d":"80.42%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B08'!$C$39+'B08'!$C$40)","v":6.047812500000001},null,1.4723263888888871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC12*Bilans!F12+AD12","v":2.7120833333333336},1.9956839622641513,273.5034978183963,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":88.58680950636396},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":6.883694444444444},{"v":0.8785707368055754,"d":"87.86%"},6.047812500000001,null,0.8358819444444432,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU12*Bilans!F12+AV12","v":2.292083333333333},1.6866273584905658,231.14806291273584,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":104.81940430411257},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W12<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W12<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W12<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W12<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W12<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W12<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB12*Bilans!F12+BC12","v":7.520138888888888},{"v":0.8042155323667931,"d":"80.42%"},6.047812500000001,null,1.4723263888888871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W12<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W12<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W12<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W12<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM12*Bilans!F12+BN12","v":2.7120833333333336},1.9956839622641513,273.5034978183963,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":88.58680950636396},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F12<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F12<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F12<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F12<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F12*BT12+BU12","v":2.068377777777778},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":4.438260794825789}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17262.09646593375},null,{"$f":"F13/F15","v":6313.196729072599},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.313731794342783},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.77955764651987},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.142756669637653},{"$f":"AE373","v":3.8030962183406105},{"$f":"AF373","v":3.6176968114580754},null,null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R13*Bilans!F13+S13","v":7.576388888888888},{"v":0.7882218148487626,"d":"78.82%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B08'!$C$39+'B08'!$C$40)","v":5.971875},null,1.6045138888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC13*Bilans!F13+AD13","v":2.7458333333333336},2.3831761006289307,322.26498820754716,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":73.19654219172659},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ13*Bilans!F13+AK13","v":6.921944444444445},{"v":0.8627452947550062,"d":"86.27%"},5.971875,null,0.9500694444444449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU13*Bilans!F13+AV13","v":2.325833333333333},1.7114622641509434,231.43248466981132,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":101.92468373618499},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W13<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W13<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W13<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W13<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W13<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W13<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB13*Bilans!F13+BC13","v":7.576388888888888},{"v":0.7882218148487626,"d":"78.82%"},5.971875,null,1.6045138888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W13<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W13<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W13<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W13<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM13*Bilans!F13+BN13","v":2.7458333333333336},2.3831761006289307,322.26498820754716,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":73.19654219172659},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F13<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F13<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F13<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F13<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F13*BT13+BU13","v":2.091777777777778},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":4.388611494741315}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":202.59073406625294},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.3150701031317475},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.790291439885935},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.1432785772612895},{"$nulls":4},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R14*Bilans!F14+S14","v":8.056944444444444},{"v":0.6606878124461301,"d":"66.07%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B08'!$C$39+'B08'!$C$40)","v":5.323125},null,2.7338194444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC14*Bilans!F14+AD14","v":3.034166666666667},2.633427672955975,315.10278820754723,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":58.61370395137504},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":7.248722222222222},{"v":0.734353564229711,"d":"73.44%"},5.323125,null,1.9255972222222217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU14*Bilans!F14+AV14","v":2.6141666666666667},2.2688993710691823,271.485154245283,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":68.03076062701834},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W14<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W14<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W14<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W14<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W14<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W14<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB14*Bilans!F14+BC14","v":8.056944444444444},{"v":0.6606878124461301,"d":"66.07%"},5.323125,null,2.7338194444444435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W14<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W14<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W14<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W14<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM14*Bilans!F14+BN14","v":3.034166666666667},2.633427672955975,315.10278820754723,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":58.61370395137504},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F14<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F14<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F14<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F14<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F14*BT14+BU14","v":2.2916888888888893},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":4.005779337897329}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.734287747828434},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.3481443962398076},{"$f":"F15","v":2.734287747828434},{"$f":"F28","v":3.1518111729500387},{"$nulls":4},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R15*Bilans!F15+S15","v":7.665972222222222},{"v":0.7632348944650783,"d":"76.32%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B08'!$C$39+'B08'!$C$40)","v":5.8509375},null,1.8150347222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC15*Bilans!F15+AD15","v":2.7995833333333335},2.4298270440251573,321.52078903301884,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":70.25027786225952},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":6.982861111111111},{"v":0.8378997386458114,"d":"83.79%"},5.8509375,null,1.1319236111111115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU15*Bilans!F15+AV15","v":2.379583333333333},1.7510141509433963,231.69856998820754,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":97.48409223765202},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W15<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W15<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W15<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W15<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W15<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W15<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB15*Bilans!F15+BC15","v":7.665972222222222},{"v":0.7632348944650783,"d":"76.32%"},5.8509375,null,1.8150347222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W15<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W15<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W15<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W15<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM15*Bilans!F15+BN15","v":2.7995833333333335},2.4298270440251573,321.52078903301884,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":70.25027786225952},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F15<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F15<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F15<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F15<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F15*BT15+BU15","v":2.1290444444444447},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":4.311793501518678}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.0816296925755036},{"$f":"F19","v":3.0816296925755036},{"$f":"F19","v":3.0816296925755036},{"$nulls":4},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R16*Bilans!F16+S16","v":8.597222222222221},{"v":0.534329563812601,"d":"53.43%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B08'!$C$39+'B08'!$C$40)","v":4.59375},null,4.003472222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC16*Bilans!F16+AD16","v":3.358333333333334},3.29496855345912,336.5810377358491,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":39.99233918686772},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":7.616111111111111},{"v":0.6031621562477205,"d":"60.32%"},4.59375,null,3.0223611111111106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU16*Bilans!F16+AV16","v":2.9383333333333335},2.550251572327044,260.5081981132075,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":51.67078472958644},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W16<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W16<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W16<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W16<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W16<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W16<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB16*Bilans!F16+BC16","v":8.597222222222221},{"v":0.534329563812601,"d":"53.43%"},4.59375,null,4.003472222222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W16<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W16<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W16<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W16<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM16*Bilans!F16+BN16","v":3.358333333333334},3.29496855345912,336.5810377358491,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":39.99233918686772},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F16<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F16<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F16<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F16<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F16*BT16+BU16","v":2.5164444444444447},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.6480042387848814}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":839.4833261176047},{"$nulls":9},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R17*Bilans!F17+S17","v":8.506944444444445},{"v":0.5543265306122449,"d":"55.43%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B08'!$C$39+'B08'!$C$40)","v":4.715625},null,3.7913194444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC17*Bilans!F17+AD17","v":3.304166666666667},3.24182389937107,340.63464622641516,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":41.811879425744486},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":7.554722222222222},{"v":0.624195683347428,"d":"62.42%"},4.715625,null,2.8390972222222217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU17*Bilans!F17+AV17","v":2.8841666666666668},2.5032389937106916,263.0278372641509,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":54.14854528095675},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W17<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W17<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W17<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W17<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W17<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W17<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB17*Bilans!F17+BC17","v":8.506944444444445},{"v":0.5543265306122449,"d":"55.43%"},4.715625,null,3.7913194444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W17<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W17<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W17<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W17<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM17*Bilans!F17+BN17","v":3.304166666666667},3.24182389937107,340.63464622641516,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":41.811879425744486},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F17<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F17<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F17<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F17<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F17*BT17+BU17","v":2.478888888888889},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.7032720753025545}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8359.459988921775},{"$nulls":5},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R18*Bilans!F18+S18","v":8.477083333333333},{"v":0.5610346522487097,"d":"56.10%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B08'!$C$39+'B08'!$C$40)","v":4.7559375},null,3.721145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC18*Bilans!F18+AD18","v":3.2862500000000003},3.2242452830188686,341.90703042452833,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":42.426928782514544},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":7.534416666666666},{"v":0.6312283631778617,"d":"63.12%"},4.7559375,null,2.778479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU18*Bilans!F18+AV18","v":2.86625},2.4876886792452826,263.80072676886783,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":54.9887235252849},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W18<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W18<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W18<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W18<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W18<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W18<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB18*Bilans!F18+BC18","v":8.477083333333333},{"v":0.5610346522487097,"d":"56.10%"},4.7559375,null,3.721145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W18<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W18<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W18<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W18<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM18*Bilans!F18+BN18","v":3.2862500000000003},3.2242452830188686,341.90703042452833,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":42.426928782514544},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F18<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F18<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F18<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F18<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F18*BT18+BU18","v":2.466466666666667},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.7219233991945293}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.0816296925755036},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9012.155864739956},{"$nulls":5},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R19*Bilans!F19+S19","v":8.397916666666665},{"v":0.57904986355743,"d":"57.90%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B08'!$C$39+'B08'!$C$40)","v":4.8628125},null,3.535104166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC19*Bilans!F19+AD19","v":3.2387500000000005},3.177641509433963,345.1157002358491,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":44.090459727458935},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":7.480583333333334},{"v":0.6500579277462765,"d":"65.01%"},4.8628125,null,2.617770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU19*Bilans!F19+AV19","v":2.81875},2.4464622641509433,265.7041503537735,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":57.26786676949773},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W19<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W19<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W19<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W19<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W19<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W19<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB19*Bilans!F19+BC19","v":8.397916666666665},{"v":0.57904986355743,"d":"57.90%"},4.8628125,null,3.535104166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W19<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W19<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W19<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W19<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM19*Bilans!F19+BN19","v":3.2387500000000005},3.177641509433963,345.1157002358491,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":44.090459727458935},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F19<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F19<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F19<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F19<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F19*BT19+BU19","v":2.4335333333333335},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.7722926882721968}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10250.469328693242},{"$nulls":5},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R20*Bilans!F20+S20","v":7.886805555555555},{"v":0.704063573126706,"d":"70.41%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B08'!$C$39+'B08'!$C$40)","v":5.5528125},null,2.3339930555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC20*Bilans!F20+AD20","v":2.932083333333334},2.5448270440251575,318.5296390330189,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":63.44874217644624},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":7.1330277777777775},{"v":0.7784650043420863,"d":"77.85%"},5.5528125,null,1.5802152777777776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU20*Bilans!F20+AV20","v":2.512083333333333},2.180298742138364,272.9025428066037,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":74.05685830082142},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W20<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W20<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W20<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W20<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W20<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W20<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB20*Bilans!F20+BC20","v":7.886805555555555},{"v":0.704063573126706,"d":"70.41%"},5.5528125,null,2.3339930555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W20<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W20<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W20<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W20<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM20*Bilans!F20+BN20","v":2.932083333333334},2.5448270440251575,318.5296390330189,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":63.44874217644624},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F20<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F20<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F20<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F20<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F20*BT20+BU20","v":2.2209111111111115},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":4.133438728850021}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R21*Bilans!F21+S21","v":7.4016874999999995},{"v":0.8405177873289031,"d":"84.05%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B08'!$C$39+'B08'!$C$40)","v":6.22125},null,1.1804374999999991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC21*Bilans!F21+AD21","v":2.661},1.9580943396226418,276.5025016981133,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":93.02968519642704},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ21*Bilans!F21+AK21","v":6.590749999999998},{"v":0.9439365777794639,"d":"94.39%"},6.22125,null,0.3694999999999977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU21*Bilans!F21+AV21","v":2.01125},1.4799764150943397,208.98746957547178,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":123.08365061911367},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W21<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W21<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W21<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W21<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W21<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W21<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB21*Bilans!F21+BC21","v":7.748666666666666},{"v":0.8028800653875937,"d":"80.29%"},6.22125,null,1.5274166666666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W21<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W21<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W21<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W21<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.8999999999999995},1.3981132075471696,197.42756603773586,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":130.29052226720654},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F21<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F21<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F21<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F21<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F21*BT21+BU21","v":2.01125},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":5.2431013051584845}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R22*Bilans!F22+S22","v":8.761805555555554},{"v":0.49893397796623606,"d":"49.89%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B08'!$C$39+'B08'!$C$40)","v":4.3715625},null,4.390243055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC22*Bilans!F22+AD22","v":3.4570833333333337},3.4570833333333337,334.70616562500004,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":36.12715198264432},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":7.728027777777777},{"v":0.5656763440435069,"d":"56.57%"},4.3715625,null,3.3564652777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU22*Bilans!F22+AV22","v":3.0370833333333334},2.979779874213837,288.49483797169813,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":41.91402730141308},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W22<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W22<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W22<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W22<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W22<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W22<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB22*Bilans!F22+BC22","v":8.761805555555554},{"v":0.49893397796623606,"d":"49.89%"},4.3715625,null,4.390243055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W22<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W22<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W22<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W22<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM22*Bilans!F22+BN22","v":3.4570833333333337},3.4570833333333337,334.70616562500004,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":36.12715198264432},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F22<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F22<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F22<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F22<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F22*BT22+BU22","v":2.5849111111111114},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.5513793725982405}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R23*Bilans!F23+S23","v":8.246527777777777},{"v":0.6144631578947369,"d":"61.45%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B08'!$C$39+'B08'!$C$40)","v":5.0671875},null,3.1793402777777766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC23*Bilans!F23+AD23","v":3.147916666666667},2.7321540880503146,310.1336409198113,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":53.595485569591105},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":7.377638888888889},{"v":0.6868305126226021,"d":"68.68%"},5.0671875,null,2.3104513888888887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU23*Bilans!F23+AV23","v":2.7279166666666663},2.3676257861635217,268.75512205188676,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":61.847242015924984},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W23<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W23<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W23<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W23<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W23<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W23<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB23*Bilans!F23+BC23","v":8.246527777777777},{"v":0.6144631578947369,"d":"61.45%"},5.0671875,null,3.1793402777777766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W23<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W23<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W23<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W23<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM23*Bilans!F23+BN23","v":3.147916666666667},2.7321540880503146,310.1336409198113,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":53.595485569591105},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F23<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F23<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F23<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F23<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F23*BT23+BU23","v":2.3705555555555557},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.872509960159362}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R24*Bilans!F24+S24","v":7.475421875},{"v":0.8175541932207002,"d":"81.76%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B08'!$C$39+'B08'!$C$40)","v":6.1115625},null,1.3638593750000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC24*Bilans!F24+AD24","v":2.6902500000000003},1.9796179245283023,274.3305029363208,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":90.30276640003429},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ24*Bilans!F24+AK24","v":6.8076875},{"v":0.897744278067993,"d":"89.77%"},6.1115625,null,0.6961250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU24*Bilans!F24+AV24","v":2.0478125},1.5068808962264153,208.81978739681605,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":118.6324516076019},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W24<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W24<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W24<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W24<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W24<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W24<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB24*Bilans!F24+BC24","v":7.807166666666666},{"v":0.7828144012979528,"d":"78.28%"},6.1115625,null,1.6956041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W24<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W24<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W24<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W24<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.9487499999999998},1.6913679245283015,234.3855385613207,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":105.6925417631146},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F24<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F24<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F24<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F24<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F24*BT24+BU24","v":2.0478125},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":5.1735922478254235}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R25*Bilans!F25+S25","v":7.788194444444444},{"v":0.7300713330361124,"d":"73.01%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B08'!$C$39+'B08'!$C$40)","v":5.6859375},null,2.102256944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC25*Bilans!F25+AD25","v":2.8729166666666672},2.493474842767296,320.06866450471705,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":66.4083800485544},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":7.065972222222222},{"v":0.8046928746928746,"d":"80.47%"},5.6859375,null,1.3800347222222227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU25*Bilans!F25+AV25","v":2.4529166666666664},1.8049764150943395,231.69128508254718,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":91.73949510655814},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W25<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W25<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W25<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W25<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W25<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W25<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB25*Bilans!F25+BC25","v":7.788194444444444},{"v":0.7300713330361124,"d":"73.01%"},5.6859375,null,2.102256944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W25<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W25<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W25<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W25<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM25*Bilans!F25+BN25","v":2.8729166666666672},2.493474842767296,320.06866450471705,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":66.4083800485544},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F25<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F25<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F25<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F25<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F25*BT25+BU25","v":2.179888888888889},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":4.211223813650032}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17464.687200000008},null,{"$f":"F26/F28","v":5541.159111906242},{"$nulls":9},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R26*Bilans!F26+S26","v":7.442020833333333},{"v":0.827900127933441,"d":"82.79%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B08'!$C$39+'B08'!$C$40)","v":6.16125},null,1.2807708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC26*Bilans!F26+AD26","v":2.677},1.9698679245283022,275.3284398113208,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":91.53065429154331},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ26*Bilans!F26+AK26","v":6.709416666666666},{"v":0.9182989082508416,"d":"91.83%"},6.16125,null,0.548166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU26*Bilans!F26+AV26","v":2.03125},1.4946933962264153,208.91329599056604,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":120.62895337278104},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W26<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W26<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W26<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W26<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W26<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W26<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB26*Bilans!F26+BC26","v":7.780666666666666},{"v":0.7918665924085341,"d":"79.19%"},6.16125,null,1.619416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W26<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W26<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W26<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W26<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.9266666666666663},1.6722012578616348,233.72356981132066,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":107.82392319843541},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F26<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F26<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F26<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F26<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F26*BT26+BU26","v":2.03125},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":5.20476923076923}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R27*Bilans!F27+S27","v":7.840972222222222},{"v":0.7160703214949962,"d":"71.61%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B08'!$C$39+'B08'!$C$40)","v":5.6146875000000005},null,2.2262847222222213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC27*Bilans!F27+AD27","v":2.904583333333334},2.5209591194968555,319.2857748820755,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":64.80935122526242},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ27*Bilans!F27+AK27","v":7.101861111111111},{"v":0.7905938193040166,"d":"79.06%"},5.6146875000000005,null,1.4871736111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU27*Bilans!F27+AV27","v":2.484583333333333},2.1564308176100626,273.11735412735845,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":75.76488133344029},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W27<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W27<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W27<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W27<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W27<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W27<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB27*Bilans!F27+BC27","v":7.840972222222222},{"v":0.7160703214949962,"d":"71.61%"},5.6146875000000005,null,2.2262847222222213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W27<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W27<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W27<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W27<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM27*Bilans!F27+BN27","v":2.904583333333334},2.5209591194968555,319.2857748820755,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":64.80935122526242},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F27<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F27<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F27<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F27<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F27*BT27+BU27","v":2.2018444444444447},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":4.169231856120626}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.1518111729500387},{"$nulls":11},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R28*Bilans!F28+S28","v":8.471527777777776},{"v":0.5622878924502009,"d":"56.23%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B08'!$C$39+'B08'!$C$40)","v":4.7634375},null,3.7080902777777762,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC28*Bilans!F28+AD28","v":3.282916666666667},3.2209748427672964,342.14000023584913,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":42.542097249748586},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ28*Bilans!F28+AK28","v":7.530638888888888},{"v":0.6325409530694976,"d":"63.25%"},4.7634375,null,2.7672013888888882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU28*Bilans!F28+AV28","v":2.8629166666666666},2.4847955974842764,263.9412003537735,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":55.14619598438301},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W28<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W28<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W28<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W28<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W28<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W28<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB28*Bilans!F28+BC28","v":8.471527777777776},{"v":0.5622878924502009,"d":"56.23%"},4.7634375,null,3.7080902777777762,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W28<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W28<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W28<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W28<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM28*Bilans!F28+BN28","v":3.282916666666667},3.2209748427672964,342.14000023584913,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":42.542097249748586},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F28<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F28<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F28<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F28<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F28*BT28+BU28","v":2.464155555555556},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.7254141603614483}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R29*Bilans!F29+S29","v":11.712499999999999},{"v":0.25893810032017084,"d":"25.89%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B08'!$C$39+'B08'!$C$40)","v":3.0328125000000004},null,8.679687499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC29*Bilans!F29+AD29","v":4.558416666666667},4.386400943396227,283.7453110259435,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":19.023996227620316},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":8.405375000000001},{"v":0.3608182264324911,"d":"36.08%"},3.0328125000000004,null,5.372562500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU29*Bilans!F29+AV29","v":3.3879583333333336},3.260110849056604,210.88842054834913,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":25.596330573896743},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W29<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W29<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W29<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W29<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W29<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W29<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB29*Bilans!F29+BC29","v":12.579166666666666},{"v":0.24109804571050023,"d":"24.11%"},3.0328125000000004,null,9.546354166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W29<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W29<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W29<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W29<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM29*Bilans!F29+BN29","v":3.8280833333333333},3.683627358490566,238.28464475235856,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":22.653451850296257},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F29<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F29<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F29<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F29<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F29*BT29+BU29","v":3.076408333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.983999198199199}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R30*Bilans!F30+S30","v":10.192499999999999},{"v":0.353476821192053,"d":"35.35%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B08'!$C$39+'B08'!$C$40)","v":3.6028124999999998},null,6.589687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC30*Bilans!F30+AD30","v":4.02135},3.8696009433962266,303.2509519316038,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":26.12519390985907},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":8.116575},{"v":0.44388334981195887,"d":"44.39%"},3.6028124999999998,null,4.5137624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU30*Bilans!F30+AV30","v":3.2714250000000002},3.2714250000000002,256.3733986875,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.902152731607785},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W30<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W30<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W30<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W30<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W30<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W30<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB30*Bilans!F30+BC30","v":11.059166666666666},{"v":0.32577612840027126,"d":"32.58%"},3.6028124999999998,null,7.456354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W30<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W30<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W30<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W30<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM30*Bilans!F30+BN30","v":3.5747500000000003},3.439853773584906,269.57274060141515,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":29.389061760797752},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F30<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F30<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F30<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F30<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F30*BT30+BU30","v":2.856515},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.213706211940074}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R31*Bilans!F31+S31","v":9.555},{"v":0.4020800627943485,"d":"40.21%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B08'!$C$39+'B08'!$C$40)","v":3.841875},null,5.713125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC31*Bilans!F31+AD31","v":3.7961000000000005},3.7961000000000005,319.2709905,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":28.58076710307947},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":7.99545},{"v":0.4805076637337486,"d":"48.05%"},3.841875,null,4.153575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU31*Bilans!F31+AV31","v":3.22255},3.22255,271.03256774999994,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":33.66757691889963},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W31<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W31<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W31<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W31<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W31<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W31<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB31*Bilans!F31+BC31","v":10.421666666666667},{"v":0.368643051335359,"d":"36.86%"},3.841875,null,6.579791666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W31<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W31<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W31<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W31<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM31*Bilans!F31+BN31","v":3.4685},3.33761320754717,280.7099588207547,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":32.50689737045171},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F31<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F31<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F31<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F31<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F31*BT31+BU31","v":2.76429},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.32092508383708}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R37*Bilans!F37+S37","v":8.600694444444445},{"v":0.5335688332660476,"d":"53.36%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B08'!$C$39+'B08'!$C$40)","v":4.5890625},null,4.011631944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC37*Bilans!F37+AD37","v":3.360416666666667},3.297012578616353,336.4189209905661,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":39.92352830368638},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":7.618472222222222},{"v":0.6023599438499262,"d":"60.24%"},4.5890625,null,3.029409722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU37*Bilans!F37+AV37","v":2.9404166666666667},2.5520597484276726,260.4057965801886,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":51.57730930127965},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W37<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W37<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W37<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W37<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W37<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W37<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB37*Bilans!F37+BC37","v":8.600694444444445},{"v":0.5335688332660476,"d":"53.36%"},4.5890625,null,4.011631944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W37<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W37<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W37<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W37<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM37*Bilans!F37+BN37","v":3.360416666666667},3.297012578616353,336.4189209905661,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":39.92352830368638},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F37<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F37<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F37<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F37<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F37*BT37+BU37","v":2.5178888888888893},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.6459114778694675}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R44*Bilans!F44+S44","v":8.469444444444443},{"v":0.5627582814037391,"d":"56.28%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B08'!$C$39+'B08'!$C$40)","v":4.76625},null,3.703194444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC44*Bilans!F44+AD44","v":3.281666666666667},3.2197484276729567,342.22706037735855,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":42.585345743641824},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":7.529222222222222},{"v":0.6330335138644984,"d":"63.30%"},4.76625,null,2.7629722222222215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU44*Bilans!F44+AV44","v":2.861666666666667},2.4837106918238994,263.99360943396226,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":55.205342736319665},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W44<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W44<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W44<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W44<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W44<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W44<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB44*Bilans!F44+BC44","v":8.469444444444443},{"v":0.5627582814037391,"d":"56.28%"},4.76625,null,3.703194444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W44<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W44<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W44<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W44<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM44*Bilans!F44+BN44","v":3.281666666666667},3.2197484276729567,342.22706037735855,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":42.585345743641824},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F44<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F44<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F44<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F44<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F44*BT44+BU44","v":2.463288888888889},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.7267248845265586}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R61*Bilans!F61+S61","v":8.29375},{"v":0.6032780708364732,"d":"60.33%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B08'!$C$39+'B08'!$C$40)","v":5.0034374999999995},null,3.2903124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC61*Bilans!F61+AD61","v":3.1762500000000005},2.756745283018868,308.70722865566034,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":52.40144089112468},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ61*Bilans!F61+AK61","v":7.40975},{"v":0.6752505145247815,"d":"67.53%"},5.0034374999999995,null,2.4063125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU61*Bilans!F61+AV61","v":2.75625},2.3922169811320755,267.88643808962263,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":60.38642236024844},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W61<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W61<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W61<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W61<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W61<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W61<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB61*Bilans!F61+BC61","v":8.29375},{"v":0.6032780708364732,"d":"60.33%"},5.0034374999999995,null,3.2903124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W61<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W61<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W61<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W61<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM61*Bilans!F61+BN61","v":3.1762500000000005},2.756745283018868,308.70722865566034,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":52.40144089112468},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F61<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F61<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F61<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F61<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F61*BT61+BU61","v":2.3902000000000005},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.8406827880512084}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R71*Bilans!F71+S71","v":9.9325},{"v":0.3725459350616663,"d":"37.25%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B08'!$C$39+'B08'!$C$40)","v":3.7003125},null,6.232187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC71*Bilans!F71+AD71","v":3.9294833333333337},3.7812009433962266,305.171275139151,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":27.534287798650375},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":8.067175},{"v":0.4586875207244171,"d":"45.87%"},3.7003125,null,4.366862500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU71*Bilans!F71+AV71","v":3.251491666666667},3.251491666666667,262.41976368750005,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":32.01997288424031},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W71<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W71<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W71<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W71<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W71<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W71<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB71*Bilans!F71+BC71","v":10.799166666666666},{"v":0.34264796666409447,"d":"34.26%"},3.7003125,null,7.0988541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W71<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W71<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W71<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W71<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM71*Bilans!F71+BN71","v":3.531416666666667},3.3981556603773586,274.2566479599057,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":30.637994666918377},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F71<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F71<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F71<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F71<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F71*BT71+BU71","v":2.8189016666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.2565875243371973}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R77*Bilans!F77+S77","v":9.209999999999999},{"v":0.43118892508143325,"d":"43.12%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B08'!$C$39+'B08'!$C$40)","v":3.97125},null,5.23875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC77*Bilans!F77+AD77","v":3.6742},3.6742,320.42698199999995,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":30.619155190245497},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":7.9299},{"v":0.5007944614686187,"d":"50.08%"},3.97125,null,3.95865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU77*Bilans!F77+AV77","v":3.1961},3.1357962264150947,273.47278890566037,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":35.87634268206684},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W77<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W77<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W77<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W77<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W77<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W77<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB77*Bilans!F77+BC77","v":10.076666666666666},{"v":0.39410353953026794,"d":"39.41%"},3.97125,null,6.105416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W77<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W77<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W77<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W77<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM77*Bilans!F77+BN77","v":3.411},3.2822830188679246,286.2479020754717,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":34.27519788918206},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F77<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F77<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F77<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F77<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F77*BT77+BU77","v":2.7143800000000002},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.3819877835822543}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R94*Bilans!F94+S94","v":8.725},{"v":0.5067335243553008,"d":"50.67%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B08'!$C$39+'B08'!$C$40)","v":4.42125},null,4.30375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC94*Bilans!F94+AD94","v":3.4350000000000005},3.3701886792452838,330.31219245283023,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":37.51508061807187},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ94*Bilans!F94+AK94","v":7.702999999999999},{"v":0.5739646890821758,"d":"57.40%"},4.42125,null,3.2817499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU94*Bilans!F94+AV94","v":3.015},2.95811320754717,289.9246754716981,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":42.74106199770378},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W94<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W94<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W94<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W94<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W94<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W94<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB94*Bilans!F94+BC94","v":8.725},{"v":0.5067335243553008,"d":"50.67%"},4.42125,null,4.30375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W94<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W94<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W94<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W94<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM94*Bilans!F94+BN94","v":3.4350000000000005},3.3701886792452838,330.31219245283023,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":37.51508061807187},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F94<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F94<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F94<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F94<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F94*BT94+BU94","v":2.5696000000000003},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.5725404732254047}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R104*Bilans!F104+S104","v":12.847904359944888},{"v":0.1639615645464718,"d":"16.40%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B08'!$C$39+'B08'!$C$40)","v":2.1065625},null,10.741341859944889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC104*Bilans!F104+AD104","v":5.090725},4.898622169811321,207.98325077476417,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":11.180730642491984},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ104*Bilans!F104+AK104","v":12.847904359944888},{"v":0.1639615645464718,"d":"16.40%"},2.1065625,null,10.741341859944889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU104*Bilans!F104+AV104","v":5.090725},4.898622169811321,207.98325077476417,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.180730642491984},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W104<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W104<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W104<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W104<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W104<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W104<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB104*Bilans!F104+BC104","v":13.646208737838446},{"v":0.1543697990020398,"d":"15.44%"},2.1065625,null,11.539646237838447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W104<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W104<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W104<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W104<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM104*Bilans!F104+BN104","v":4.47375},4.304929245283019,182.7765334316038,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":12.722665549036044},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F104<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F104<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F104<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F104<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F104*BT104+BU104","v":3.3288625000000005},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.7576987634664993}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F116<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F116<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F116<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F116<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F116<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F116<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F116<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F116<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F116<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F116<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F116<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F116<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F116<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F116<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F116<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F116*BT116+BU116","v":3.3129375000000003},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.770954779557417}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F119<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F119<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F119<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F119<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F119<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F119<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F119<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F119<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F119<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F119<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F119<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F119<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F119<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F119<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F119<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F119*BT119+BU119","v":3.438225},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.6699823309992805}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F136<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F136<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F136<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F136<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F136<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F136<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F136<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F136<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F136<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F136<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F136<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F136<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F136<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F136<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F136<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F136*BT136+BU136","v":3.5074500000000004},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":2.617286062524056}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F142<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F142<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F142<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F142<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F142<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F142<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F142<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F142<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F142<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F142<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F142<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F142<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F142<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F142<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F142<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F142*BT142+BU142","v":3.44505},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.6646928201332343}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F152<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F152<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F152<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F152<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F152<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F152<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F152<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F152<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F152<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F152<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F152<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F152<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F152<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F152<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F152<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F152*BT152+BU152","v":3.5599375},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":2.5786969574606293}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F169<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F169<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F169<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F169<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F169<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F169<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F169<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F169<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F169<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F169<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F169<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F169<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F169<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F169<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F169<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F169*BT169+BU169","v":3.6242875000000003},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":2.5329116412536257}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F175<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F175<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F175<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F175<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F175<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F175<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F175<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F175<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F175<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F175<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F175<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F175<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F175<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F175<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F175<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F175*BT175+BU175","v":3.5003000000000006},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.622632345798931}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F185<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F185<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F185<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F185<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F185<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F185<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F185<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F185<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F185<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F185<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F185<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F185<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F185<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F185<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F185<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F185*BT185+BU185","v":3.6897750000000005},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":2.4879565827184584}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F201<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F201<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F201<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F201<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F201<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F201<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F201<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F201<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F201<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F201<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F201<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F201<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F201<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F201<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F201<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F201*BT201+BU201","v":3.6473625000000003},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":2.5168872027389653}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F211<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F211<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F211<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F211<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F211<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F211<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F211<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.04739999999999998},{"$f":"IF(Bilans!F211<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F211<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F211<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F211<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F211<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F211<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F211<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F211<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.746000000000001},{"$f":"Bilans!F211*BT211+BU211","v":3.7771475000000003},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":2.4304054845620935}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F217<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F217<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F217<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F217<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F217<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F217<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F217<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F217<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F217<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F217<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F217<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F217<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F217<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F217<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F217<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F217*BT217+BU217","v":3.5622125000000002},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":2.5770500777255707}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F234<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F234<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F234<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F234<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F234<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F234<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F234<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.04739999999999998},{"$f":"IF(Bilans!F234<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F234<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F234<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F234<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F234<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F234<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F234<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F234<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.746000000000001},{"$f":"Bilans!F234*BT234+BU234","v":3.9047325000000006},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":2.3509933138825767}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F244<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F244<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F244<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F244<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F244<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F244<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F244<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F244<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F244<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F244<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F244<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F244<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F244<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F244<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F244<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F244*BT244+BU244","v":3.4574000000000003},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.655174408515069}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R250*Bilans!F250+S250","v":13.49350891362991},{"v":0.13311956226490443,"d":"13.31%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B08'!$C$39+'B08'!$C$40)","v":1.7962499999999997},null,11.69725891362991,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC250*Bilans!F250+AD250","v":5.308633333333334},5.108307547169812,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ250*Bilans!F250+AK250","v":13.49350891362991},{"v":0.13311956226490443,"d":"13.31%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":11.69725891362991},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU250*Bilans!F250+AV250","v":5.308633333333334},5.108307547169812,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W250<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W250<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W250<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W250<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W250<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W250<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB250*Bilans!F250+BC250","v":14.291813291523468},{"v":0.1256838417463348,"d":"12.57%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":12.495563291523467},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W250<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W250<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W250<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W250<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM250*Bilans!F250+BN250","v":4.611666666666666},4.437641509433962,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F250<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F250<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F250<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F250<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F250*BT250+BU250","v":3.3826500000000004},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.713848609817746}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B08'!$C$39+'B08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W260<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W260<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W260<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W260<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W260<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB260*Bilans!F260+BC260","v":8.666666666666666},{"v":0,"d":"0.00%"},0,null,8.666666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W260<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W260<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W260<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W260<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.8929166666666668},1.821485849056604,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F260<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F260<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F260<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F260<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F260*BT260+BU260","v":3.6522375000000005},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":2.5135276662593817}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R277*Bilans!F277+S277","v":14.654036736719297},{"v":0.08451169614559449,"d":"8.45%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B08'!$C$39+'B08'!$C$40)","v":1.2384375000000003},null,13.415599236719297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC277*Bilans!F277+AD277","v":5.700341666666667},5.4852344339622645,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ277*Bilans!F277+AK277","v":14.654036736719297},{"v":0.08451169614559449,"d":"8.45%"},1.2384375000000003,null,13.415599236719297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU277*Bilans!F277+AV277","v":5.700341666666667},5.4852344339622645,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W277<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W277<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W277<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W277<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W277<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W277<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB277*Bilans!F277+BC277","v":15.452341114612857},{"v":0.08014562264800405,"d":"8.01%"},1.2384375000000003,null,14.213903614612857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W277<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W277<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W277<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W277<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM277*Bilans!F277+BN277","v":4.859583333333333},4.676202830188679,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F277<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F277<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F277<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F277<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F277*BT277+BU277","v":3.4793375},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.638433322435665}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R286*Bilans!F286+S286","v":13.637843466417497},{"v":0.12662375867946735,"d":"12.66%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B08'!$C$39+'B08'!$C$40)","v":1.7268749999999997},null,11.910968466417497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC286*Bilans!F286+AD286","v":5.35735},5.155185849056604,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ286*Bilans!F286+AK286","v":13.637843466417497},{"v":0.12662375867946735,"d":"12.66%"},1.7268749999999997,null,11.910968466417497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU286*Bilans!F286+AV286","v":5.35735},5.155185849056604,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W286<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W286<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W286<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W286<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W286<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W286<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB286*Bilans!F286+BC286","v":14.436147844311057},{"v":0.11962159286700019,"d":"11.96%"},1.7268749999999997,null,12.709272844311057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W286<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W286<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W286<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W286<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM286*Bilans!F286+BN286","v":4.6425},4.4673113207547175,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F286<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F286<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F286<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F286<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F286*BT286+BU286","v":3.3946750000000003},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.7042353097130065}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R292*Bilans!F292+S292","v":12.361742922150253},{"v":0.20066951849929826,"d":"20.07%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B08'!$C$39+'B08'!$C$40)","v":2.4806249999999994},null,9.881117922150253,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC292*Bilans!F292+AD292","v":4.87725},4.693202830188679,241.39488757075466,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":14.13771200622337},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ292*Bilans!F292+AK292","v":8.802333333333333},{"v":0.28181448100882334,"d":"28.18%"},2.4806249999999994,null,6.3217083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU292*Bilans!F292+AV292","v":3.5482500000000003},3.414353773584906,175.61728634433962,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":19.433003841993354},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W292<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W292<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W292<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W292<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W292<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W292<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB292*Bilans!F292+BC292","v":10.310536401501356},{"v":0.24059126542037002,"d":"24.06%"},2.4806249999999994,null,7.829911401501356,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W292<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W292<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W292<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W292<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM292*Bilans!F292+BN292","v":4.7875},4.606839622641509,236.95279599056596,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":14.402747964982337},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F292<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F292<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F292<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F292<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.24045},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.8329398694625745}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R309*Bilans!F309+S309","v":12.082422437958286},{"v":0.23370727306544695,"d":"23.37%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B08'!$C$39+'B08'!$C$40)","v":2.8237500000000004},null,9.258672437958285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC309*Bilans!F309+AD309","v":4.7095},4.531783018867925,270.4114927358491,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.985433697844783},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ309*Bilans!F309+AK309","v":8.538},{"v":0.3307273366127899,"d":"33.07%"},2.8237500000000004,null,5.71425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU309*Bilans!F309+AV309","v":3.4415000000000004},3.3116320754716986,197.60508594339626,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":23.24361470289118},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W309<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W309<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W309<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W309<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W309<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W309<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB309*Bilans!F309+BC309","v":10.031215917309389},{"v":0.28149628352904577,"d":"28.15%"},2.8237500000000004,null,7.2074659173093885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W309<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W309<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W309<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W309<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM309*Bilans!F309+BN309","v":4.635},4.460094339622641,266.133829245283,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":17.25844660194175},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F309<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F309<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F309<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F309<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.1458999999999997},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.9180838551765795}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R315*Bilans!F315+S315","v":12.54032487105987},{"v":0.18031829504022143,"d":"18.03%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B08'!$C$39+'B08'!$C$40)","v":2.2612500000000004},null,10.27907487105987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC315*Bilans!F315+AD315","v":4.9845},4.796405660377358,221.4500493396227,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.41748597121666},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ315*Bilans!F315+AK315","v":8.971333333333334},{"v":0.2520528349557851,"d":"25.21%"},2.2612500000000004,null,6.710083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU315*Bilans!F315+AV315","v":3.6165000000000003},3.480028301886793,160.67290669811328,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":17.114602190938594},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W315<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W315<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W315<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W315<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W315<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W315<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB315*Bilans!F315+BC315","v":10.489118350410973},{"v":0.21558055924799463,"d":"21.56%"},2.2612500000000004,null,8.227868350410972,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W315<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W315<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W315<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W315<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM315*Bilans!F315+BN315","v":4.885},4.70066037735849,217.02948962264156,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":12.670411222831},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F315<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F315<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F315<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F315<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F315*BT315+BU315","v":3.3009},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.7810597109879125}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R325*Bilans!F325+S325","v":10.7075},{"v":0.3184391781461593,"d":"31.84%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B08'!$C$39+'B08'!$C$40)","v":3.4096875000000004},null,7.297812499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC325*Bilans!F325+AD325","v":4.203316666666667},4.044700943396227,298.22591230896234,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":23.515935128725385},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":8.214425},{"v":0.41508535290053783,"d":"41.51%"},3.4096875000000004,null,4.8047375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU325*Bilans!F325+AV325","v":3.3109083333333333},3.3109083333333333,244.12154868750005,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":28.727743393680996},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W325<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W325<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W325<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W325<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W325<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W325<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB325*Bilans!F325+BC325","v":11.574166666666665},{"v":0.2945946432428541,"d":"29.46%"},3.4096875000000004,null,8.164479166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W325<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W325<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W325<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W325<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM325*Bilans!F325+BN325","v":3.6605833333333333},3.522448113207547,259.71890550707553,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":27.002505627652305},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F325<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F325<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F325<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F325<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F325*BT325+BU325","v":2.9310183333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":3.1320172568009643}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R342*Bilans!F342+S342","v":8.894444444444444},{"v":0.47136164896939414,"d":"47.14%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B08'!$C$39+'B08'!$C$40)","v":4.1925},null,4.701944444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC342*Bilans!F342+AD342","v":3.536666666666667},3.536666666666667,327.21240000000006,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":33.7466918001885},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ342*Bilans!F342+AK342","v":7.8182222222222215},{"v":0.5362472286964926,"d":"53.62%"},4.1925,null,3.6257222222222216,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU342*Bilans!F342+AV342","v":3.1166666666666667},3.057861635220126,282.9133584905661,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":39.03080460715755},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W342<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W342<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W342<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W342<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W342<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W342<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB342*Bilans!F342+BC342","v":8.894444444444444},{"v":0.47136164896939414,"d":"47.14%"},4.1925,null,4.701944444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W342<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W342<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W342<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W342<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM342*Bilans!F342+BN342","v":3.536666666666667},3.536666666666667,327.21240000000006,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":33.7466918001885},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F342<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F342<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F342<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F342<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F342*BT342+BU342","v":2.640088888888889},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.4771556513248707}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R352*Bilans!F352+S352","v":8.604861111111111},{"v":0.5326567670083124,"d":"53.27%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B08'!$C$39+'B08'!$C$40)","v":4.5834375},null,4.0214236111111115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC352*Bilans!F352+AD352","v":3.362916666666667},3.299465408805032,336.2237738207548,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":39.84106778304089},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":7.621305555555556},{"v":0.6013979450881483,"d":"60.14%"},4.5834375,null,3.037868055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU352*Bilans!F352+AV352","v":2.9429166666666666},2.5542295597484275,260.2823777122641,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":51.46531348300083},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W352<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W352<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W352<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W352<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W352<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W352<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB352*Bilans!F352+BC352","v":8.604861111111111},{"v":0.5326567670083124,"d":"53.27%"},4.5834375,null,4.0214236111111115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W352<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W352<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W352<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W352<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM352*Bilans!F352+BN352","v":3.362916666666667},3.299465408805032,336.2237738207548,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":39.84106778304089},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F352<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F352<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F352<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F352<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F352*BT352+BU352","v":2.5196222222222224},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.643403332069181}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R358*Bilans!F358+S358","v":8.92986111111111},{"v":0.46413795785053275,"d":"46.41%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B08'!$C$39+'B08'!$C$40)","v":4.1446875},null,4.7851736111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC358*Bilans!F358+AD358","v":3.557916666666667},3.557916666666667,325.095740625,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":33.129085372994496},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":7.842305555555555},{"v":0.5285036996631518,"d":"52.85%"},4.1446875,null,3.697618055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU358*Bilans!F358+AV358","v":3.1379166666666665},3.0787106918238996,281.30949268867926,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":38.285677609470596},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W358<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W358<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W358<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W358<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W358<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W358<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB358*Bilans!F358+BC358","v":8.92986111111111},{"v":0.46413795785053275,"d":"46.41%"},4.1446875,null,4.7851736111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W358<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W358<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W358<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W358<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM358*Bilans!F358+BN358","v":3.557916666666667},3.557916666666667,325.095740625,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":33.129085372994496},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F358<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F358<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F358<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F358<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F358*BT358+BU358","v":2.6548222222222226},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.4578586555283044}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R369*Bilans!F369+S369","v":9.0425},{"v":0.4461224771910423,"d":"44.61%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B08'!$C$39+'B08'!$C$40)","v":4.0340625},null,5.0084375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC369*Bilans!F369+AD369","v":3.615016666666667},3.615016666666667,320.71524112500003,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":31.65838101253567},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":7.8980749999999995},{"v":0.5107652814135091,"d":"51.08%"},4.0340625,null,3.8640124999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU369*Bilans!F369+AV369","v":3.1832583333333333},3.1231968553459124,277.082217014151,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":36.64372766132428},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W369<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W369<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W369<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W369<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W369<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W369<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB369*Bilans!F369+BC369","v":9.909166666666666},{"v":0.4071041123538811,"d":"40.71%"},4.0340625,null,5.875104166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W369<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W369<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W369<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W369<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM369*Bilans!F369+BN369","v":3.3830833333333334},3.3830833333333334,300.138695625,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":33.82877798852132},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F369<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F369<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F369<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F369<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F369*BT369+BU369","v":2.6901483333333336},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.412451234101713}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R370*Bilans!F370+S370","v":8.799999999999999},{"v":0.490909090909091,"d":"49.09%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B08'!$C$39+'B08'!$C$40)","v":4.32},null,4.479999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC370*Bilans!F370+AD370","v":3.4800000000000004},3.4800000000000004,332.61840000000007,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":35.43051724137931},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ370*Bilans!F370+AK370","v":7.754},{"v":0.5571318029404179,"d":"55.71%"},4.32,null,3.4339999999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU370*Bilans!F370+AV370","v":3.06},3.0022641509433967,286.9564075471699,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":41.068404977375565},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W370<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W370<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W370<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W370<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W370<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W370<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB370*Bilans!F370+BC370","v":8.799999999999999},{"v":0.490909090909091,"d":"49.09%"},4.32,null,4.479999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W370<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W370<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W370<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W370<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM370*Bilans!F370+BN370","v":3.4800000000000004},3.4800000000000004,332.61840000000007,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":35.43051724137931},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F370<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F370<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F370<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F370<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F370*BT370+BU370","v":2.6008000000000004},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.5296831744078743}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R371*Bilans!F371+S371","v":9.3425},{"v":0.41975515119079476,"d":"41.98%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B08'!$C$39+'B08'!$C$40)","v":3.9215625},null,5.420937499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC371*Bilans!F371+AD371","v":3.721016666666667},3.721016666666667,320.0725511250001,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":29.82049932590108},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":7.955075},{"v":0.49296361127959193,"d":"49.30%"},3.9215625,null,4.0335125000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU371*Bilans!F371+AV371","v":3.2062583333333334},3.2062583333333334,275.7943261875001,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":34.60812057668467},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W371<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W371<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W371<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W371<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W371<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W371<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB371*Bilans!F371+BC371","v":10.209166666666667},{"v":0.3841217043506652,"d":"38.41%"},3.9215625,null,6.287604166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W371<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W371<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W371<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W371<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM371*Bilans!F371+BN371","v":3.4330833333333333},3.3035330188679244,284.1616514504717,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":33.58906188200455},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F371<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F371<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F371<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F371<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F371*BT371+BU371","v":2.7335483333333332},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.358272428571168}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17448.33887729317},{"$f":"SUM(AA7:AA372)","v":16.348322706838815},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":3.8030962183406105},{"$f":"SUM(AF7:AF372)/229","v":3.6176968114580754},{"$f":"SUM(AG7:AG372)/Z373","v":3.3481443962398076},{"$f":"SUM(AH7:AH372)","v":7229.513621532681},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17262.09646593375},{"$f":"SUM(AS7:AS372)","v":202.59073406625294},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2623387787481826},{"$f":"SUM(AX7:AX372)/229","v":3.0534926230534736},{"$f":"SUM(AY7:AY372)/AR373","v":2.734287747828434},{"$f":"SUM(AZ7:AZ372)","v":9120.522961304148},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17464.687200000008},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.5944881368267816},{"$f":"SUM(BP7:BP372)/229","v":3.4239590879129915},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.1518111729500387},{"$f":"SUM(BR7:BR372)","v":7882.209497350862},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1124.7948377900589},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1129.946367389094},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.0816296925755036}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B06","index":35,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":10365.726997370522},null,null,"COP",{"$f":"K13","v":3.0190569166906323},{"$f":"L13","v":2.081261444903516},{"$f":"M13","v":2.976932956058714},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9396728457202062},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.808020340536947},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9280682453201393},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.0190569166906323},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.06032715427979385},{"$f":"1-L3","v":0.19197965946305295},{"$f":"1-M3","v":0.07193175467986068}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9396728457202062},null,null,"COP-Inst",{"$f":"K14","v":3.0832570843921436},{"$f":"L14","v":2.31885405220778},{"$f":"M14","v":3.0544399228605443}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.06032715427979385},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.0832570843921436},{"$nulls":10},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R7*Bilans!F7+S7","v":5.1146666666666665},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.7760769681960377,"d":"77.61%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B06'!$C$39+'B06'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":1.1452916666666662},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC7*Bilans!F7+AD7","v":3.8231333333333337},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.3181911949685534},{"$f":"AF7*Z7","v":289.2301355094339},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":33.886790541334555},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ7*Bilans!F7+AK7","v":3.5553166666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":-0.41405833333333364},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0.1043132315120979},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":78.07253717524799},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":9.092462824752012},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU7*Bilans!F7+AV7","v":2.358016666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":1.7351443396226418},{"$f":"AX7*AR7","v":135.46712095960982},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":69.77261710287472},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB7*Bilans!F7+BC7","v":5.1146666666666665},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.7760769681960377,"d":"77.61%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":1.1452916666666662},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W7<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W7<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W7<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W7<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM7*Bilans!F7+BN7","v":3.535416666666667},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.0684748427672957},{"$f":"BP7*BJ7","v":267.4636096698113},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":36.644540288488635},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F7<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F7<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F7<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F7<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F7*BT7+BU7","v":2.18229},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY7","v":4.206590324842253}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R8*Bilans!F8+S8","v":4.8462962962962965},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.9641383263278563,"d":"96.41%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B06'!$C$39+'B06'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":0.17379629629629623},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC8*Bilans!F8+AD8","v":3.435666666666667},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.5281320754716985},{"$f":"AF8*Z8","v":263.0268611320755},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":53.08725809942458},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ8*Bilans!F8+AK8","v":3.456925925925926},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":-1.2155740740740741},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0.26015496502387886},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":76.97347743891564},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":27.066522561084355},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU8*Bilans!F8+AV8","v":2.1194074074074076},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":1.5595639412997906},{"$f":"AX8*AR8","v":120.04505985018578},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":98.58475595779223},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB8*Bilans!F8+BC8","v":4.8462962962962965},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.9641383263278563,"d":"96.41%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":0.17379629629629623},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W8<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W8<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W8<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W8<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM8*Bilans!F8+BN8","v":3.435666666666667},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.5281320754716985},{"$f":"BP8*BJ8","v":263.0268611320755},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":53.08725809942458},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F8<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F8<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F8<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F8<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F8*BT8+BU8","v":1.9621629629629629},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY8","v":4.678510487292935}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":16264.861161267258},null,{"$f":"F9/F11","v":5252.205234101513},{"$nulls":9},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R9*Bilans!F9+S9","v":4.802314814814816},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B06'!$C$39+'B06'!$C$40)","v":4.850625},null,-0.04831018518518437,0.009959579473817162,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":107.2362281492935},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":1.0787718507065058},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC9*Bilans!F9+AD9","v":3.348583333333334},2.4640518867924532,264.2356303037726,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":57.53277694057965},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ9*Bilans!F9+AK9","v":3.4560462962962966},{"v":1,"d":"100.00%"},4.850625,null,-1.3945787037037034,0.2875049511565424,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":77.1739012154791},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":31.14109878452089},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU9*Bilans!F9+AV9","v":2.064870370370371},1.519432914046122,117.26056561214297,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":105.69273351475998},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB9*Bilans!F9+BC9","v":4.802314814814816},{"v":1,"d":"100.00%"},4.850625,null,-0.04831018518518437,0.009959579473817162,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":107.2362281492935},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":1.0787718507065058},null,{"$f":"IF(Bilans!W9<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W9<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W9<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W9<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W9<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM9*Bilans!F9+BN9","v":3.348583333333334},2.4640518867924532,264.2356303037726,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":57.53277694057965},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F9<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F9<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F9<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F9<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F9*BT9+BU9","v":1.911848148148148},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY9","v":4.801636578141377}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":1199.8260387327452},{"$nulls":11},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R10*Bilans!F10+S10","v":4.521064814814816},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B06'!$C$39+'B06'!$C$40)","v":5.9896875},null,-1.468622685185184,0.2451918710592471,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":102.39160971113549},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":33.26089028886452},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC10*Bilans!F10+AD10","v":2.7917083333333337},2.054275943396227,210.34062063520113,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":107.20422812564001},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ10*Bilans!F10+AK10","v":3.4504212962962963},{"v":1,"d":"100.00%"},5.9896875,null,-2.5392662037037033,0.42393968027609175,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":78.14402252134747},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":57.50847747865254},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU10*Bilans!F10+AV10","v":1.7161203703703707},1.262805555555556,98.68070577341607,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":154.0127854644406},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.521064814814816},{"v":1,"d":"100.00%"},5.9896875,null,-1.468622685185184,0.2451918710592471,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":102.39160971113549},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":33.26089028886452},null,{"$f":"IF(Bilans!W10<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W10<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W10<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W10<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W10<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM10*Bilans!F10+BN10","v":2.7917083333333337},2.054275943396227,210.34062063520113,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":107.20422812564001},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F10<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F10<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F10<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F10<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F10*BT10+BU10","v":1.590098148148148},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY10","v":5.773228533528679}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.0967680119700542},{"$nulls":11},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R11*Bilans!F11+S11","v":4.559259259259259},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B06'!$C$39+'B06'!$C$40)","v":5.835},null,-1.2757407407407406,0.21863594528547398,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":103.09317337903457},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":28.846826620965437},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC11*Bilans!F11+AD11","v":2.8673333333333337},2.109924528301887,217.51881521290417,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":100.24318866290788},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ11*Bilans!F11+AK11","v":3.4511851851851856},{"v":1,"d":"100.00%"},5.835,null,-2.3838148148148144,0.40853724332730323,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":78.03759611539562},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":53.90240388460439},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU11*Bilans!F11+AV11","v":1.7634814814814816},1.2976561844863734,101.26596922159291,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":147.11127452779505},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.559259259259259},{"v":1,"d":"100.00%"},5.835,null,-1.2757407407407406,0.21863594528547398,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":103.09317337903457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":28.846826620965437},null,{"$f":"IF(Bilans!W11<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W11<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W11<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W11<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W11<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM11*Bilans!F11+BN11","v":2.8673333333333337},2.109924528301887,217.51881521290417,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":100.24318866290788},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F11<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F11<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F11<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F11<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F11*BT11+BU11","v":1.6337925925925925},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY11","v":5.6188282659751}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R12*Bilans!F12+S12","v":4.506712962962963},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B06'!$C$39+'B06'!$C$40)","v":6.047812500000001},null,-1.541099537037038,0.2548193312932631,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":102.12514769458653},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":34.92235230541348},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC12*Bilans!F12+AD12","v":2.7632916666666665},2.0333655660377357,207.6577587486903,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":109.83967980550001},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ12*Bilans!F12+AK12","v":3.4501342592592597},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.5976782407407413,0.4295236072118209,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":78.18236344063797},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":58.865136559362035},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU12*Bilans!F12+AV12","v":1.6983240740740742},1.2497101677148847,97.70529452774575,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":156.63893747967765},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.506712962962963},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.541099537037038,0.2548193312932631,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":102.12514769458653},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":34.92235230541348},null,{"$f":"IF(Bilans!W12<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W12<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W12<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W12<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W12<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM12*Bilans!F12+BN12","v":2.7632916666666665},2.0333655660377357,207.6577587486903,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":109.83967980550001},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F12<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F12<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F12<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F12<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F12*BT12+BU12","v":1.5736796296296292},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY12","v":5.833461796897343}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":13623.631611147155},null,{"$f":"F13/F15","v":6825.598363778907},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.0190569166906323},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.081261444903516},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.976932956058714},{"$nulls":4},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R13*Bilans!F13+S13","v":4.525462962962964},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B06'!$C$39+'B06'!$C$40)","v":5.971875},null,-1.4464120370370361,0.24220400410876586,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":102.47296354439213},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":32.752036455607865},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC13*Bilans!F13+AD13","v":2.800416666666667},2.0606839622641515,211.16439254160792,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":106.39879096309255},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ13*Bilans!F13+AK13","v":3.4505092592592597},{"v":1,"d":"100.00%"},5.971875,null,-2.52136574074074,0.4222067174448126,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":78.13209663352521},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":57.09290336647478},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU13*Bilans!F13+AV13","v":1.7215740740740744},1.2668186582809227,98.9791978259578,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":153.21167054827987},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB13*Bilans!F13+BC13","v":4.525462962962964},{"v":1,"d":"100.00%"},5.971875,null,-1.4464120370370361,0.24220400410876586,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":102.47296354439213},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":32.752036455607865},null,{"$f":"IF(Bilans!W13<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W13<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W13<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W13<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W13<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM13*Bilans!F13+BN13","v":2.800416666666667},2.0606839622641515,211.16439254160792,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":106.39879096309255},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F13<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F13<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F13<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F13<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F13*BT13+BU13","v":1.5951296296296293},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY13","v":5.755018168731208}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":3841.055588852841},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.0832570843921436},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.31885405220778},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0544399228605443},{"$nulls":4},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R14*Bilans!F14+S14","v":4.6856481481481485},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B06'!$C$39+'B06'!$C$40)","v":5.323125},null,-0.6374768518518517,0.11975613044064373,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":105.32558021212478},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":14.329419787875226},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC14*Bilans!F14+AD14","v":3.1175833333333336},2.2940707547169814,241.62433328823306,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":77.71154608290017},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ14*Bilans!F14+AK14","v":3.453712962962963},{"v":1,"d":"100.00%"},5.323125,null,-1.869412037037037,0.35118695071730177,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":77.63372541192126},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":42.02127458807875},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU14*Bilans!F14+AV14","v":1.920203703703704},1.4129800838574427,109.69490784270218,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":125.08424349237725},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.6856481481481485},{"v":1,"d":"100.00%"},5.323125,null,-0.6374768518518517,0.11975613044064373,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":105.32558021212478},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":14.329419787875226},null,{"$f":"IF(Bilans!W14<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W14<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W14<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W14<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W14<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM14*Bilans!F14+BN14","v":3.1175833333333336},2.2940707547169814,241.62433328823306,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":77.71154608290017},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F14<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F14<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F14<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F14<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F14*BT14+BU14","v":1.7783814814814813},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY14","v":5.161997071827693}]
[null,9,null,null,"COP",{"$f":"AY373","v":1.9959615091686411},{"$nulls":4},{"$f":"F11","v":3.0967680119700542},{"$f":"F15","v":1.9959615091686411},{"$f":"F28","v":3.048975308764364},{"$nulls":4},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R15*Bilans!F15+S15","v":4.555324074074075},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B06'!$C$39+'B06'!$C$40)","v":5.8509375},null,-1.295613425925925,0.22143689381845647,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":103.02141661770729},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":29.301083382292703},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC15*Bilans!F15+AD15","v":2.859541666666667},2.1041910377358493,216.77674154183077,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":100.95693452748324},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ15*Bilans!F15+AK15","v":3.4511064814814816},{"v":1,"d":"100.00%"},5.8509375,null,-2.399831018518518,0.41016179347643317,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":78.04886608271467},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":54.27363391728532},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU15*Bilans!F15+AV15","v":1.758601851851852},1.2940655136268346,101.00034597532019,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":147.81665084955114},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.555324074074075},{"v":1,"d":"100.00%"},5.8509375,null,-1.295613425925925,0.22143689381845647,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":103.02141661770729},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":29.301083382292703},null,{"$f":"IF(Bilans!W15<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W15<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W15<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W15<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W15<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM15*Bilans!F15+BN15","v":2.859541666666667},2.1041910377358493,216.77674154183077,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":100.95693452748324},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F15<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F15<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F15<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F15<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F15*BT15+BU15","v":1.6292907407407407},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY15","v":5.634353507604423}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.530471088367894},{"$f":"F19","v":2.530471088367894},{"$f":"F19","v":2.530471088367894},{"$nulls":4},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R16*Bilans!F16+S16","v":4.865740740740741},{"v":0.9441008563273072,"d":"94.41%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B06'!$C$39+'B06'!$C$40)","v":4.59375},null,0.27199074074074137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC16*Bilans!F16+AD16","v":3.474166666666667},2.556462264150944,261.14262028301897,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":51.545255272432044},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ16*Bilans!F16+AK16","v":3.457314814814815},{"v":1,"d":"100.00%"},4.59375,null,-1.136435185185185,0.247387251196775,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":76.87939229024944},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":25.270607709750568},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU16*Bilans!F16+AV16","v":2.1435185185185186},1.5773060796645704,121.26233286032794,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":95.4749057870259},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.865740740740741},{"v":0.9441008563273072,"d":"94.41%"},4.59375,null,0.27199074074074137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W16<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W16<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W16<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W16<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM16*Bilans!F16+BN16","v":3.474166666666667},2.556462264150944,261.14262028301897,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":51.545255272432044},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F16<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F16<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F16<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F16<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F16*BT16+BU16","v":1.9844074074074072},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY16","v":4.626066182646187}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":1022.3300934272308},{"$nulls":9},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R17*Bilans!F17+S17","v":4.835648148148149},{"v":0.9751795117280995,"d":"97.52%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B06'!$C$39+'B06'!$C$40)","v":4.715625},null,0.12002314814814863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC17*Bilans!F17+AD17","v":3.4145833333333337},2.5126179245283025,264.01332841981133,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":53.94642324118832},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ17*Bilans!F17+AK17","v":3.456712962962963},{"v":1,"d":"100.00%"},4.715625,null,-1.258912037037037,0.2669661046069263,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":77.02353655842721},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":28.051463441572782},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU17*Bilans!F17+AV17","v":2.106203703703704},1.5498480083857447,119.374774733905,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":100.2961338423099},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.835648148148149},{"v":0.9751795117280995,"d":"97.52%"},4.715625,null,0.12002314814814863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W17<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W17<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W17<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W17<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM17*Bilans!F17+BN17","v":3.4145833333333337},2.5126179245283025,264.01332841981133,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":53.94642324118832},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F17<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F17<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F17<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F17<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F17*BT17+BU17","v":1.9499814814814813},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY17","v":4.707737015546208}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":10365.726997370522},{"$nulls":5},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R18*Bilans!F18+S18","v":4.825694444444445},{"v":0.9855446826881564,"d":"98.55%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B06'!$C$39+'B06'!$C$40)","v":4.7559375},null,0.06975694444444525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC18*Bilans!F18+AD18","v":3.3948750000000003},2.498115566037736,264.9064199115566,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":54.759206043045644},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ18*Bilans!F18+AK18","v":3.456513888888889},{"v":1,"d":"100.00%"},4.7559375,null,-1.299423611111111,0.2732213388235466,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":77.06942617780405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":28.97307382219594},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU18*Bilans!F18+AV18","v":2.0938611111111114},1.5407657232704406,118.74593016688208,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":101.90133708426833},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.825694444444445},{"v":0.9855446826881564,"d":"98.55%"},4.7559375,null,0.06975694444444525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W18<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W18<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W18<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W18<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM18*Bilans!F18+BN18","v":3.3948750000000003},2.498115566037736,264.9064199115566,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":54.759206043045644},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F18<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F18<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F18<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F18<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F18*BT18+BU18","v":1.9385944444444443},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY18","v":4.735389615041826}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.530471088367894},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":11487.50549485268},{"$nulls":5},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R19*Bilans!F19+S19","v":4.799305555555556},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B06'!$C$39+'B06'!$C$40)","v":4.8628125},null,-0.06350694444444471,0.013059714814100834,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":107.18911702332753},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":1.418382976672456},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC19*Bilans!F19+AD19","v":3.3426250000000004},2.459667452830189,263.6495824398851,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":58.04624070939245},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ19*Bilans!F19+AK19","v":3.455986111111111},{"v":1,"d":"100.00%"},4.8628125,null,-1.4068263888888892,0.2893030296539069,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":77.18702120686329},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":31.42047879313669},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU19*Bilans!F19+AV19","v":2.0611388888888893},1.5166871069182395,117.06855988587428,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":106.18291134264955},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.799305555555556},{"v":1,"d":"100.00%"},4.8628125,null,-0.06350694444444471,0.013059714814100834,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":107.18911702332753},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":1.418382976672456},null,{"$f":"IF(Bilans!W19<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W19<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W19<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W19<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W19<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM19*Bilans!F19+BN19","v":3.3426250000000004},2.459667452830189,263.6495824398851,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":58.04624070939245},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F19<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F19<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F19<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F19<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F19*BT19+BU19","v":1.9084055555555555},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY19","v":4.81029830020989}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":16338.521942015885},{"$nulls":5},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R20*Bilans!F20+S20","v":4.628935185185186},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B06'!$C$39+'B06'!$C$40)","v":5.5528125},null,-0.9238773148148143,0.16638006682466125,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":104.34212298572422},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":20.825377014275787},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC20*Bilans!F20+AD20","v":3.005291666666667},2.2114410377358493,230.74645273511157,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":87.73063164237024},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ20*Bilans!F20+AK20","v":3.4525787037037037},{"v":1,"d":"100.00%"},5.5528125,null,-2.1002337962962963,0.378228833820032,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":77.82554244283115},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":47.341957557168854},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU20*Bilans!F20+AV20","v":1.8498796296296298},1.3612321802935012,105.93863282197947,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":134.82411992861617},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.628935185185186},{"v":1,"d":"100.00%"},5.5528125,null,-0.9238773148148143,0.16638006682466125,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":104.34212298572422},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":20.825377014275787},null,{"$f":"IF(Bilans!W20<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W20<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W20<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W20<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W20<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM20*Bilans!F20+BN20","v":3.005291666666667},2.2114410377358493,230.74645273511157,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":87.73063164237024},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F20<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F20<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F20<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F20<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F20*BT20+BU20","v":1.7135018518518517},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY20","v":5.357449710415427}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R21*Bilans!F21+S21","v":4.41875},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B06'!$C$39+'B06'!$C$40)","v":6.22125},null,-1.8025000000000002,0.28973277074542897,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":100.29683544303799},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":40.91316455696204},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC21*Bilans!F21+AD21","v":2.7069375000000004},1.9918974056603778,199.7810063149332,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":117.73259156400516},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ21*Bilans!F21+AK21","v":3.073375},{"v":1,"d":"100.00%"},6.22125,null,-3.1478750000000004,0.5059875426964034,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":69.7594990958409},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":71.45050090415914},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU21*Bilans!F21+AV21","v":1.5416249999999998},1.1344033018867925,79.13540611229062,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":171.4989775328287},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB21*Bilans!F21+BC21","v":3.376875},{"v":1,"d":"100.00%"},6.22125,null,-2.8443750000000003,0.45720313441832433,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":76.64834538878844},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":64.5616546112116},null,{"$f":"IF(Bilans!W21<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W21<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W21<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W21<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W21<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM21*Bilans!F21+BN21","v":1.1284999999999994},0.8304056603773581,63.6492198694087,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":202.3544905788259},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F21<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F21<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F21<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F21<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F21*BT21+BU21","v":1.5416249999999998},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY21","v":6.429056190707858}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R22*Bilans!F22+S22","v":4.920601851851853},{"v":0.8884202850825608,"d":"88.84%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B06'!$C$39+'B06'!$C$40)","v":4.3715625},null,0.549039351851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC22*Bilans!F22+AD22","v":3.582791666666667},2.6363938679245287,255.24906330778305,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":47.37326107434844},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ22*Bilans!F22+AK22","v":3.458412037037037},{"v":1,"d":"100.00%"},4.3715625,null,-0.9131504629629625,0.2088842291430038,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":76.59385114494722},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":20.22364885505277},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU22*Bilans!F22+AV22","v":2.2115462962962966},1.6273642557651995,124.64609556468751,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":86.80390471406699},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.920601851851853},{"v":0.8884202850825608,"d":"88.84%"},4.3715625,null,0.549039351851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W22<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W22<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W22<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W22<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM22*Bilans!F22+BN22","v":3.582791666666667},2.6363938679245287,255.24906330778305,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":47.37326107434844},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F22<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F22<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F22<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F22<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F22*BT22+BU22","v":2.0471685185185184},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY22","v":4.484242463167284}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R23*Bilans!F23+S23","v":4.748842592592593},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B06'!$C$39+'B06'!$C$40)","v":5.0671875},null,-0.3183449074074076,0.06282477358641408,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":106.38110288827217},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":7.131397111727828},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC23*Bilans!F23+AD23","v":3.2427083333333337},2.386143867924529,253.84061631989903,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":66.71138350249564},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ23*Bilans!F23+AK23","v":3.454976851851852},{"v":1,"d":"100.00%"},5.0671875,null,-1.6122106481481482,0.31816676374184855,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":77.3965952307534},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":36.115904769246576},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU23*Bilans!F23+AV23","v":1.998564814814815},1.470642033542977,113.82268619945786,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":114.4793268887871},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.748842592592593},{"v":1,"d":"100.00%"},5.0671875,null,-0.3183449074074076,0.06282477358641408,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":106.38110288827217},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":7.131397111727828},null,{"$f":"IF(Bilans!W23<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W23<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W23<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W23<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W23<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM23*Bilans!F23+BN23","v":3.2427083333333337},2.386143867924529,253.84061631989903,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":66.71138350249564},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F23<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F23<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F23<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F23<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F23*BT23+BU23","v":1.8506759259259258},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY23","v":4.960349822137058}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R24*Bilans!F24+S24","v":4.4796875},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B06'!$C$39+'B06'!$C$40)","v":6.1115625},null,-1.631875,0.2670143682568901,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":101.5753163828808},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":37.00218361711919},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC24*Bilans!F24+AD24","v":2.7392343750000006},2.0156630306603778,204.74161006060424,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":112.73979280441164},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ24*Bilans!F24+AK24","v":3.12334375},{"v":1,"d":"100.00%"},6.1115625,null,-2.9882187499999997,0.4889451347343662,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":70.82070559134836},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":67.75679440865163},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU24*Bilans!F24+AV24","v":1.5599062499999998},1.14785554245283,81.29193943344934,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":166.99703804562895},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB24*Bilans!F24+BC24","v":3.4317187500000004},{"v":1,"d":"100.00%"},6.1115625,null,-2.6798437499999994,0.4384874980825279,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":77.81299873446848},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":60.76450126553151},null,{"$f":"IF(Bilans!W24<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W24<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W24<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W24<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W24<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM24*Bilans!F24+BN24","v":1.1821249999999996},0.8698655660377357,67.68684818925203,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":193.78193246255407},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F24<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F24<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F24<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F24<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F24*BT24+BU24","v":1.5599062499999998},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY24","v":6.369532423823548}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R25*Bilans!F25+S25","v":4.596064814814815},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B06'!$C$39+'B06'!$C$40)","v":5.6859375},null,-1.0898726851851848,0.19167862558904047,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":103.7581524228268},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":24.60434757717321},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC25*Bilans!F25+AD25","v":2.9402083333333335},2.1635495283018873,224.48590173188225,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":93.6046199560079},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ25*Bilans!F25+AK25","v":3.4519212962962964},{"v":1,"d":"100.00%"},5.6859375,null,-2.2340162037037032,0.3929019979033718,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":77.92861729412844},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":50.43388270587157},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU25*Bilans!F25+AV25","v":1.8091203703703707},1.3312395178197067,103.74165491099201,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":140.57423103142963},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.596064814814815},{"v":1,"d":"100.00%"},5.6859375,null,-1.0898726851851848,0.19167862558904047,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":103.7581524228268},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":24.60434757717321},null,{"$f":"IF(Bilans!W25<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W25<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W25<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W25<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W25<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM25*Bilans!F25+BN25","v":2.9402083333333335},2.1635495283018873,224.48590173188225,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":93.6046199560079},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F25<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F25<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F25<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F25<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F25*BT25+BU25","v":1.675898148148148},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY25","v":5.477659850715758}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":16032.048170345992},null,{"$f":"F26/F28","v":5258.175795737481},{"$nulls":9},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R26*Bilans!F26+S26","v":4.452083333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B06'!$C$39+'B06'!$C$40)","v":6.16125},null,-1.7091666666666665,0.27740582944478254,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":100.99698721850274},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":38.77301278149725},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC26*Bilans!F26+AD26","v":2.724604166666667},2.004897405660378,202.48859765389048,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":115.00111690972557},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ26*Bilans!F26+AK26","v":3.1007083333333334},{"v":1,"d":"100.00%"},6.16125,null,-3.0605416666666665,0.49674038006356935,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":70.3405970785149},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":69.42940292148508},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU26*Bilans!F26+AV26","v":1.5516249999999996},1.14176179245283,80.31220620256748,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":169.03704826951105},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB26*Bilans!F26+BC26","v":3.4068750000000003},{"v":1,"d":"100.00%"},6.16125,null,-2.7543749999999996,0.44704808277541075,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":77.28608947048083},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":62.48391052951915},null,{"$f":"IF(Bilans!W26<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W26<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W26<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W26<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W26<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM26*Bilans!F26+BN26","v":1.1578333333333328},0.8519905660377356,65.84701911479804,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":197.62321097912837},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F26<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F26<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F26<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F26<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F26*BT26+BU26","v":1.5516249999999996},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY26","v":6.396322403931364}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":1432.6390296540133},{"$nulls":11},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R27*Bilans!F27+S27","v":4.613657407407408},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B06'!$C$39+'B06'!$C$40)","v":5.6146875000000005},null,-1.0010300925925923,0.17828776625459428,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":104.07190868444},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":22.580591315560003},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC27*Bilans!F27+AD27","v":2.975041666666667},2.1891816037735854,227.8323079615805,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":90.45451110768785},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ27*Bilans!F27+AK27","v":3.4522731481481483},{"v":1,"d":"100.00%"},5.6146875000000005,null,-2.162414351851852,0.3851352994893931,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":77.87415148141963},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":48.778348518580366},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU27*Bilans!F27+AV27","v":1.8309351851851854},1.3472919287211742,104.91921574692674,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":137.48671875913328},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB27*Bilans!F27+BC27","v":4.613657407407408},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.0010300925925923,0.17828776625459428,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":104.07190868444},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":22.580591315560003},null,{"$f":"IF(Bilans!W27<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W27<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W27<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W27<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W27<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM27*Bilans!F27+BN27","v":2.975041666666667},2.1891816037735854,227.8323079615805,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":90.45451110768785},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F27<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F27<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F27<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F27<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F27*BT27+BU27","v":1.696024074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY27","v":5.412659018423263}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.048975308764364},{"$nulls":11},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R28*Bilans!F28+S28","v":4.823842592592593},{"v":0.987477806036758,"d":"98.75%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B06'!$C$39+'B06'!$C$40)","v":4.7634375},null,0.060405092592592524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC28*Bilans!F28+AD28","v":3.3912083333333336},2.495417452830189,265.06948038325476,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":54.91146374911748},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ28*Bilans!F28+AK28","v":3.456476851851852},{"v":1,"d":"100.00%"},4.7634375,null,-1.3069606481481482,0.2743734221658515,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":77.07786916398784},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":29.14463083601216},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU28*Bilans!F28+AV28","v":2.091564814814815},1.5390759958071283,118.62869823825613,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":102.20056441466895},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB28*Bilans!F28+BC28","v":4.823842592592593},{"v":0.987477806036758,"d":"98.75%"},4.7634375,null,0.060405092592592524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W28<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W28<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W28<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W28<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM28*Bilans!F28+BN28","v":3.3912083333333336},2.495417452830189,265.06948038325476,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":54.91146374911748},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F28<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F28<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F28<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F28<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F28*BT28+BU28","v":1.9364759259259259},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY28","v":4.740570165162566}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R29*Bilans!F29+S29","v":6.446666666666667},{"v":0.4704466132368149,"d":"47.04%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B06'!$C$39+'B06'!$C$40)","v":3.0328125000000004},null,3.413854166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC29*Bilans!F29+AD29","v":4.788833333333334},4.788833333333334,309.7776562500001,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.425303657815057},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ29*Bilans!F29+AK29","v":4.662541666666667},{"v":0.6504633560021805,"d":"65.05%"},3.0328125000000004,null,1.6297291666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU29*Bilans!F29+AV29","v":2.915791666666667},2.530687106918239,163.70382222877362,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":32.973999342659944},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB29*Bilans!F29+BC29","v":6.446666666666667},{"v":0.4704466132368149,"d":"47.04%"},3.0328125000000004,null,3.413854166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W29<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W29<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W29<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W29<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM29*Bilans!F29+BN29","v":3.993291666666667},3.993291666666667,258.31605468750007,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":20.896764365237537},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F29<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F29<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F29<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F29<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F29*BT29+BU29","v":2.696775},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY29","v":3.4040659676836222}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R30*Bilans!F30+S30","v":5.636},{"v":0.639249911284599,"d":"63.92%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B06'!$C$39+'B06'!$C$40)","v":3.6028124999999998},null,2.0331875000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC30*Bilans!F30+AD30","v":4.2011},3.6462377358490565,285.74653576415096,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":27.72558519870055},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ30*Bilans!F30+AK30","v":3.9886749999999997},{"v":0.9032604812375037,"d":"90.33%"},3.6028124999999998,null,0.3858625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU30*Bilans!F30+AV30","v":2.576325},1.8957863207547172,148.56803449174532,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":53.32566961436572},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB30*Bilans!F30+BC30","v":5.636},{"v":0.639249911284599,"d":"63.92%"},3.6028124999999998,null,2.0331875000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W30<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W30<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W30<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W30<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM30*Bilans!F30+BN30","v":3.7146250000000003},3.2240141509433964,252.65792897405663,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":31.35658538298237},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F30<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F30<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F30<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F30<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F30*BT30+BU30","v":2.383655},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY30","v":3.851228470563064}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R31*Bilans!F31+S31","v":5.296},{"v":0.7254295694864048,"d":"72.54%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B06'!$C$39+'B06'!$C$40)","v":3.841875},null,1.4541250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC31*Bilans!F31+AD31","v":3.9546000000000006},3.4322943396226417,288.67311543396227,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":31.610182363301732},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ31*Bilans!F31+AK31","v":3.7060500000000003},{"v":1,"d":"100.00%"},3.841875,null,-0.13582499999999964,0.035353831137139975,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":81.13156603221083},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":2.9734339677891573},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU31*Bilans!F31+AV31","v":2.4339500000000003},1.7910198113207552,145.30824208716763,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":62.2715547713683},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB31*Bilans!F31+BC31","v":5.296},{"v":0.7254295694864048,"d":"72.54%"},3.841875,null,1.4541250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W31<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W31<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W31<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W31<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM31*Bilans!F31+BN31","v":3.5977500000000004},3.1225754716981133,262.6242100471698,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":34.74550126437719},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F31<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F31<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F31<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F31<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F31*BT31+BU31","v":2.25233},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY31","v":4.075779304098423}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R37*Bilans!F37+S37","v":4.866898148148149},{"v":0.942913198573127,"d":"94.29%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B06'!$C$39+'B06'!$C$40)","v":4.5890625},null,0.277835648148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC37*Bilans!F37+AD37","v":3.476458333333334},2.558148584905661,261.0270862323114,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":51.45454637649759},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ37*Bilans!F37+AK37","v":3.457337962962963},{"v":1,"d":"100.00%"},4.5890625,null,-1.1317245370370368,0.24661345035876867,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":76.87368005901713},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":25.163819940982858},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU37*Bilans!F37+AV37","v":2.144953703703704},1.5783621593291408,121.3345076535278,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":95.29041082750842},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.866898148148149},{"v":0.942913198573127,"d":"94.29%"},4.5890625,null,0.277835648148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W37<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W37<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W37<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W37<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM37*Bilans!F37+BN37","v":3.476458333333334},2.558148584905661,261.0270862323114,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":51.45454637649759},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F37<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F37<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F37<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F37<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F37*BT37+BU37","v":1.9857314814814813},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY37","v":4.622981548920774}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R44*Bilans!F44+S44","v":4.823148148148149},{"v":0.9882031100019197,"d":"98.82%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B06'!$C$39+'B06'!$C$40)","v":4.76625},null,0.05689814814814831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC44*Bilans!F44+AD44","v":3.3898333333333337},2.494405660377359,265.1303776415095,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":54.968645308180186},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ44*Bilans!F44+AK44","v":3.456462962962963},{"v":1,"d":"100.00%"},4.76625,null,-1.3097870370370375,0.2748045186545056,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":77.08102771221259},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":29.2089722877874},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU44*Bilans!F44+AV44","v":2.090703703703704},1.5384423480083862,118.58471726047581,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":102.31282220979207},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.823148148148149},{"v":0.9882031100019197,"d":"98.82%"},4.76625,null,0.05689814814814831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W44<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W44<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W44<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W44<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM44*Bilans!F44+BN44","v":3.3898333333333337},2.494405660377359,265.1303776415095,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":54.968645308180186},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F44<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F44<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F44<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F44<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F44*BT44+BU44","v":1.9356814814814813},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY44","v":4.74251579499229}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R61*Bilans!F61+S61","v":4.764583333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B06'!$C$39+'B06'!$C$40)","v":5.0034374999999995},null,-0.23885416666666615,0.047738013449086986,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":106.6366779089376},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":5.345822091062383},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC61*Bilans!F61+AD61","v":3.2738750000000003},2.4090778301886795,256.8960566353925,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":63.99734349987442},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ61*Bilans!F61+AK61","v":3.4552916666666667},{"v":1,"d":"100.00%"},5.0034374999999995,null,-1.5481458333333329,0.3094164428621988,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":77.3332731871838},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":34.649226812816174},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU61*Bilans!F61+AV61","v":2.0180833333333337},1.4850047169811325,114.84027546255848,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":111.87568813279776},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB61*Bilans!F61+BC61","v":4.764583333333333},{"v":1,"d":"100.00%"},5.0034374999999995,null,-0.23885416666666615,0.047738013449086986,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":106.6366779089376},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":5.345822091062383},null,{"$f":"IF(Bilans!W61<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W61<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W61<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W61<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W61<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM61*Bilans!F61+BN61","v":3.2738750000000003},2.4090778301886795,256.8960566353925,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":63.99734349987442},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F61<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F61<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F61<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F61<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F61*BT61+BU61","v":1.8686833333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY61","v":4.912549834553742}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R71*Bilans!F71+S71","v":5.497333333333334},{"v":0.673110447489692,"d":"67.31%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B06'!$C$39+'B06'!$C$40)","v":3.7003125},null,1.7970208333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC71*Bilans!F71+AD71","v":4.100566666666667},3.5589823899371074,287.2365712358491,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":29.253495407669003},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ71*Bilans!F71+AK71","v":3.8734083333333333},{"v":0.9553117517087664,"d":"95.53%"},3.7003125,null,0.17309583333333345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU71*Bilans!F71+AV71","v":2.5182583333333337},1.8530580188679249,149.55568005778306,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":56.18425000184549},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB71*Bilans!F71+BC71","v":5.497333333333334},{"v":0.673110447489692,"d":"67.31%"},3.7003125,null,1.7970208333333337,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W71<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W71<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W71<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W71<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM71*Bilans!F71+BN71","v":3.6669583333333335},3.182643081761006,256.86316652122645,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":32.71264553560711},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F71<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F71<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F71<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F71<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F71*BT71+BU71","v":2.330095},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY71","v":3.939753529362537}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R77*Bilans!F77+S77","v":5.112},{"v":0.7768485915492958,"d":"77.68%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B06'!$C$39+'B06'!$C$40)","v":3.97125},null,1.1407500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC77*Bilans!F77+AD77","v":3.8212},3.3165132075471697,289.23311683018864,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":33.921438860544605},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ77*Bilans!F77+AK77","v":3.5530999999999997},{"v":1,"d":"100.00%"},3.97125,null,-0.41815000000000024,0.10529430280138502,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":78.02728385269121},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":9.182716147308787},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU77*Bilans!F77+AV77","v":2.3569},1.7343226415094342,135.32448504120583,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":69.8828843181804},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB77*Bilans!F77+BC77","v":5.112},{"v":0.7768485915492958,"d":"77.68%"},3.97125,null,1.1407500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W77<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W77<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W77<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W77<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM77*Bilans!F77+BN77","v":3.5345000000000004},3.067679245283019,267.5323069811321,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":36.6729670883896},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F77<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F77<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F77<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F77<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F77*BT77+BU77","v":2.18126},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY77","v":4.208576694204267}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R94*Bilans!F94+S94","v":4.908333333333334},{"v":0.9007640067911713,"d":"90.08%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B06'!$C$39+'B06'!$C$40)","v":4.42125},null,0.4870833333333344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC94*Bilans!F94+AD94","v":3.5585000000000004},2.618518867924529,256.6410342452831,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":48.28412792771369},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ94*Bilans!F94+AK94","v":3.4581666666666666},{"v":1,"d":"100.00%"},4.42125,null,-0.9630833333333331,0.2178305531995099,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":76.66042748091603},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":21.349572519083964},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU94*Bilans!F94+AV94","v":2.1963333333333335},1.616169811320755,123.89626861760048,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":88.73003323470218},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB94*Bilans!F94+BC94","v":4.908333333333334},{"v":0.9007640067911713,"d":"90.08%"},4.42125,null,0.4870833333333344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W94<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W94<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W94<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W94<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM94*Bilans!F94+BN94","v":3.5585000000000004},2.618518867924529,256.6410342452831,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":48.28412792771369},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F94<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F94<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F94<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F94<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F94*BT94+BU94","v":2.0331333333333332},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY94","v":4.515198216217989}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R104*Bilans!F104+S104","v":7.36290573089701},{"v":0.2861047766998045,"d":"28.61%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B06'!$C$39+'B06'!$C$40)","v":2.1065625},null,5.25634323089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.96295},4.775668867924528,202.76296095990568,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":11.46858723138456},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ104*Bilans!F104+AK104","v":7.36290573089701},{"v":0.2861047766998045,"d":"28.61%"},2.1065625,null,5.25634323089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.96295},4.775668867924528,202.76296095990568,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.46858723138456},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB104*Bilans!F104+BC104","v":7.36290573089701},{"v":0.2861047766998045,"d":"28.61%"},2.1065625,null,5.25634323089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W104<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W104<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W104<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W104<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.7501250000000015},5.533139150943398,234.9232555011793,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.898571770178908},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F104<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F104<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F104<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F104<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F104*BT104+BU104","v":2.8300325},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY104","v":3.243779002537957}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F116<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F116<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F116<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F116<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F116<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F116<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F116<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F116<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F116<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F116<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F116<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F116<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F116<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F116<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F116<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F116*BT116+BU116","v":2.8248875},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY116","v":3.2496869344354424}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F119<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F119<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F119<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F119<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F119<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F119<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F119<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F119<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F119<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F119<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F119<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F119<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F119<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F119<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F119<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F119*BT119+BU119","v":2.8653649999999997},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY119","v":3.203780321180723}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F136<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F136<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F136<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F136<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F136<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F136<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F136<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F136<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F136<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F136<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F136<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F136<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F136<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F136<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F136<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F136*BT136+BU136","v":2.88773},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY136","v":3.178967562756906}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F142<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F142<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F142<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F142<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F142<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F142<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F142<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F142<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F142<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F142<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F142<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F142<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F142<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F142<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F142<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F142*BT142+BU142","v":2.8675699999999997},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY142","v":3.2013167943589873}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F152<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F152<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F152<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F152<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F152<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F152<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F152<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F152<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F152<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F152<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F152<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F152<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F152<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F152<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F152<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F152*BT152+BU152","v":2.9046874999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY152","v":3.160408821947284}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F169<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F169<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F169<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F169<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F169<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F169<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F169<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F169<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F169<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F169<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F169<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F169<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F169<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F169<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F169<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F169*BT169+BU169","v":2.9254774999999995},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY169","v":3.137949274947424}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F175<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F175<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F175<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F175<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F175<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F175<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F175<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F175<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F175<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F175<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F175<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F175<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F175<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F175<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F175<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F175*BT175+BU175","v":2.88542},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY175","v":3.1815125700937825}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F185<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F185<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F185<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F185<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F185<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F185<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F185<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F185<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F185<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F185<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F185<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F185<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F185<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F185<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F185<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F185*BT185+BU185","v":2.9466349999999997},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY185","v":3.1154180955564574}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F201<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F201<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F201<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F201<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F201<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F201<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F201<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F201<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F201<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F201<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F201<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F201<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F201<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F201<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F201<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F201*BT201+BU201","v":2.9329324999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY201","v":3.1299731582639563}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F211<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F211<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F211<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F211<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F211<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F211<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F211<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F211<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F211<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F211<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F211<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F211<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F211<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F211<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F211<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F211*BT211+BU211","v":2.9858899999999995},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY211","v":3.0744602111933133}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F217<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F217<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F217<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F217<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F217<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F217<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F217<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F217<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F217<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F217<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F217<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F217<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F217<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F217<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F217<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F217*BT217+BU217","v":2.9054225},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY217","v":3.159609316717276}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F234<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F234<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F234<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F234<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F234<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F234<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F234<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F234<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F234<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F234<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F234<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F234<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F234<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F234<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F234<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F234*BT234+BU234","v":3.04403},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY234","v":3.015739003886296}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F244<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F244<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F244<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F244<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F244<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F244<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F244<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F244<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F244<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F244<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F244<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F244<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F244<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F244<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F244<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F244*BT244+BU244","v":2.8715599999999997},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY244","v":3.196868601039157}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R250*Bilans!F250+S250","v":7.542838870431893},{"v":0.23813978143445994,"d":"23.81%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B06'!$C$39+'B06'!$C$40)","v":1.7962499999999997},null,5.746588870431894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.0126},4.823445283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ250*Bilans!F250+AK250","v":7.542838870431893},{"v":0.23813978143445994,"d":"23.81%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":5.746588870431894},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.0126},4.823445283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB250*Bilans!F250+BC250","v":7.542838870431893},{"v":0.23813978143445994,"d":"23.81%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":5.746588870431894},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W250<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W250<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W250<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W250<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.901833333333335},5.679122641509435,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F250<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F250<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F250<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F250<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F250*BT250+BU250","v":2.84741},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY250","v":3.223982496373898}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B06'!$C$39+'B06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W260<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W260<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W260<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W260<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0822083333333343},2.003634433962265,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F260<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F260<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F260<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F260<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F260*BT260+BU260","v":2.9345074999999996},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY260","v":3.128293248526372}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R277*Bilans!F277+S277","v":7.866283637873755},{"v":0.1574361613452764,"d":"15.74%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B06'!$C$39+'B06'!$C$40)","v":1.2384375000000003},null,6.627846137873755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ277*Bilans!F277+AK277","v":7.866283637873755},{"v":0.1574361613452764,"d":"15.74%"},1.2384375000000003,null,6.627846137873755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB277*Bilans!F277+BC277","v":7.866283637873755},{"v":0.1574361613452764,"d":"15.74%"},1.2384375000000003,null,6.627846137873755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W277<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W277<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W277<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W277<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM277*Bilans!F277+BN277","v":6.174541666666668},5.941540094339624,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F277<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F277<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F277<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F277<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F277*BT277+BU277","v":2.8786474999999996},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY277","v":3.188997610857183}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R286*Bilans!F286+S286","v":7.58306561461794},{"v":0.22772781982409437,"d":"22.77%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B06'!$C$39+'B06'!$C$40)","v":1.7268749999999997},null,5.85619061461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.0237},4.83412641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ286*Bilans!F286+AK286","v":7.58306561461794},{"v":0.22772781982409437,"d":"22.77%"},1.7268749999999997,null,5.85619061461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.0237},4.83412641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB286*Bilans!F286+BC286","v":7.58306561461794},{"v":0.22772781982409437,"d":"22.77%"},1.7268749999999997,null,5.85619061461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W286<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W286<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W286<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W286<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.935750000000001},5.711759433962266,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F286<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F286<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F286<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F286<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F286*BT286+BU286","v":2.851295},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY286","v":3.219589695208669}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R292*Bilans!F292+S292","v":7.047491694352159},{"v":0.3519869348676162,"d":"35.20%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B06'!$C$39+'B06'!$C$40)","v":2.4806249999999994},null,4.566866694352159,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC292*Bilans!F292+AD292","v":4.926333333333333},4.7404339622641505,243.82422084905653,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.996851454567887},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.053333333333334},{"v":0.4908888522427439,"d":"49.09%"},2.4806249999999994,null,2.5727083333333343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU292*Bilans!F292+AV292","v":3.0260833333333332},3.0260833333333332,155.64659624999996,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":21.92641202875003},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB292*Bilans!F292+BC292","v":7.047491694352159},{"v":0.3519869348676162,"d":"35.20%"},2.4806249999999994,null,4.566866694352159,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W292<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W292<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W292<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W292<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM292*Bilans!F292+BN292","v":5.793916666666667},5.575278301886793,286.7644394575471,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":11.900957478220477},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F292<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F292<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F292<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F292<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F292*BT292+BU292","v":2.79945},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY292","v":3.279215560199325}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R309*Bilans!F309+S309","v":6.701960132890365},{"v":0.4213319602040362,"d":"42.13%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B06'!$C$39+'B06'!$C$40)","v":2.8237500000000004},null,3.8782101328903646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC309*Bilans!F309+AD309","v":4.906},4.906,292.74102,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.689828781084389},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":4.85},{"v":0.582216494845361,"d":"58.22%"},2.8237500000000004,null,2.026249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU309*Bilans!F309+AV309","v":2.9905},2.9340754716981134,175.07628339622644,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":26.234601237251294},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB309*Bilans!F309+BC309","v":6.701960132890365},{"v":0.4213319602040362,"d":"42.13%"},2.8237500000000004,null,3.8782101328903646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W309<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W309<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W309<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W309<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM309*Bilans!F309+BN309","v":5.626166666666666},5.626166666666666,335.713365,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":13.681482359214385},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F309<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F309<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F309<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F309<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F309*BT309+BU309","v":2.7659000000000002},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY309","v":3.31899200983405}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R315*Bilans!F315+S315","v":7.268405315614617},{"v":0.31110675613290134,"d":"31.11%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B06'!$C$39+'B06'!$C$40)","v":2.2612500000000004},null,5.007155315614616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC315*Bilans!F315+AD315","v":4.939333333333334},4.752943396226415,219.44339660377366,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.531034989242023},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.183333333333334},{"v":0.43625401929260454,"d":"43.63%"},2.2612500000000004,null,2.922083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU315*Bilans!F315+AV315","v":3.048833333333333},3.048833333333333,140.76463500000003,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.535111791395625},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB315*Bilans!F315+BC315","v":7.268405315614617},{"v":0.31110675613290134,"d":"31.11%"},2.2612500000000004,null,5.007155315614616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W315<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W315<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W315<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W315<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM315*Bilans!F315+BN315","v":5.901166666666667},5.678481132075472,262.1754738679246,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.48859697068875},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F315<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F315<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F315<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F315<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F315*BT315+BU315","v":2.8209},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY315","v":3.2542805487610336}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R325*Bilans!F325+S325","v":5.910666666666667},{"v":0.5768702064064968,"d":"57.69%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B06'!$C$39+'B06'!$C$40)","v":3.4096875000000004},null,2.5009791666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC325*Bilans!F325+AD325","v":4.400233333333333},4.317210062893082,318.31869096226427,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":22.03157215293362},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ325*Bilans!F325+AK325","v":4.216991666666667},{"v":0.8085592217200651,"d":"80.86%"},3.4096875000000004,null,0.8073041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU325*Bilans!F325+AV325","v":2.6913416666666667},1.9804212264150947,146.021408076651,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":48.027623482997356},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB325*Bilans!F325+BC325","v":5.910666666666667},{"v":0.5768702064064968,"d":"57.69%"},3.4096875000000004,null,2.5009791666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W325<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W325<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W325<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W325<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM325*Bilans!F325+BN325","v":3.809041666666667},3.7371729559748434,275.5511049764152,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":25.45103641722925},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F325<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F325<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F325<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F325<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F325*BT325+BU325","v":2.489745},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY325","v":3.687124585047866}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R342*Bilans!F342+S342","v":4.964814814814815},{"v":0.8444423722491606,"d":"84.44%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B06'!$C$39+'B06'!$C$40)","v":4.1925},null,0.7723148148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC342*Bilans!F342+AD342","v":3.6703333333333337},2.7008113207547173,249.87906339622648,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":44.19072116694494},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ342*Bilans!F342+AK342","v":3.4592962962962965},{"v":1,"d":"100.00%"},4.1925,null,-0.7332037037037034,0.1748846043419686,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":76.33967640628107},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":16.180323593718935},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU342*Bilans!F342+AV342","v":2.2663703703703706},1.6677064989517822,127.31217447063098,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":79.92268567392367},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB342*Bilans!F342+BC342","v":4.964814814814815},{"v":0.8444423722491606,"d":"84.44%"},4.1925,null,0.7723148148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W342<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W342<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W342<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W342<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM342*Bilans!F342+BN342","v":3.6703333333333337},2.7008113207547173,249.87906339622648,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":44.19072116694494},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F342<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F342<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F342<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F342<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F342*BT342+BU342","v":2.097748148148148},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY342","v":4.376121131654402}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R352*Bilans!F352+S352","v":4.868287037037037},{"v":0.9414887546954495,"d":"94.15%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B06'!$C$39+'B06'!$C$40)","v":4.5834375},null,0.2848495370370374,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC352*Bilans!F352+AD352","v":3.4792083333333337},2.560172169811321,260.88794453419814,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":51.34585343519608},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ352*Bilans!F352+AK352","v":3.457365740740741},{"v":1,"d":"100.00%"},4.5834375,null,-1.1260717592592586,0.24568280013838056,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":76.86680845889867},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":25.035691541101325},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU352*Bilans!F352+AV352","v":2.1466759259259263},1.5796294549266252,121.42107474787942,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":95.0691073804663},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.868287037037037},{"v":0.9414887546954495,"d":"94.15%"},4.5834375,null,0.2848495370370374,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W352<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W352<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W352<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W352<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM352*Bilans!F352+BN352","v":3.4792083333333337},2.560172169811321,260.88794453419814,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":51.34585343519608},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F352<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F352<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F352<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F352<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F352*BT352+BU352","v":1.9873203703703701},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY352","v":4.619285414102184}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R358*Bilans!F358+S358","v":4.97662037037037},{"v":0.8328317596167263,"d":"83.28%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B06'!$C$39+'B06'!$C$40)","v":4.1446875},null,0.8319328703703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC358*Bilans!F358+AD358","v":3.693708333333334},2.7180117924528306,248.35153250589627,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":43.366450920961405},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ358*Bilans!F358+AK358","v":3.4595324074074076},{"v":1,"d":"100.00%"},4.1446875,null,-0.6851550925925922,0.1653092284020429,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":76.26778252783434},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":15.104717472165666},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU358*Bilans!F358+AV358","v":2.2810092592592595},1.6784785115303986,128.01383409504353,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":78.10093244153674},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.97662037037037},{"v":0.8328317596167263,"d":"83.28%"},4.1446875,null,0.8319328703703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W358<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W358<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W358<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W358<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM358*Bilans!F358+BN358","v":3.693708333333334},2.7180117924528306,248.35153250589627,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":43.366450920961405},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F358<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F358<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F358<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F358<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F358*BT358+BU358","v":2.1112537037037034},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY358","v":4.348127363327215}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R369*Bilans!F369+S369","v":5.022666666666667},{"v":0.8031714560658348,"d":"80.32%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B06'!$C$39+'B06'!$C$40)","v":4.0340625},null,0.9886041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC369*Bilans!F369+AD369","v":3.7564333333333337},2.7641679245283024,245.23006784433966,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":41.40326424615821},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ369*Bilans!F369+AK369","v":3.478841666666667},{"v":1,"d":"100.00%"},4.0340625,null,-0.5552208333333333,0.13763317582048698,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":76.50702872414595},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":12.210471275854054},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU369*Bilans!F369+AV369","v":2.319491666666667},1.7067957547169814,130.58187183238246,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":73.57568918217875},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB369*Bilans!F369+BC369","v":5.022666666666667},{"v":0.8031714560658348,"d":"80.32%"},4.0340625,null,0.9886041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W369<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W369<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W369<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W369<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM369*Bilans!F369+BN369","v":3.503791666666667},2.5782617924528304,228.73694057193399,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":44.388655696255796},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F369<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F369<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F369<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F369<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F369*BT369+BU369","v":2.1467549999999997},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY369","v":4.276221552995103}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R370*Bilans!F370+S370","v":4.933333333333334},{"v":0.8756756756756757,"d":"87.57%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B06'!$C$39+'B06'!$C$40)","v":4.32},null,0.6133333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC370*Bilans!F370+AD370","v":3.6080000000000005},2.6549433962264155,253.75948981132083,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":46.44099010745352},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ370*Bilans!F370+AK370","v":3.458666666666667},{"v":1,"d":"100.00%"},4.32,null,-0.8613333333333335,0.19938271604938274,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":76.52300000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":19.057000000000006},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU370*Bilans!F370+AV370","v":2.2273333333333336},1.6389811320754721,125.41975316981137,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":84.81282005594824},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB370*Bilans!F370+BC370","v":4.933333333333334},{"v":0.8756756756756757,"d":"87.57%"},4.32,null,0.6133333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W370<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W370<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W370<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W370<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM370*Bilans!F370+BN370","v":3.6080000000000005},2.6549433962264155,253.75948981132083,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":46.44099010745352},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F370<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F370<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F370<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F370<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F370*BT370+BU370","v":2.061733333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY370","v":4.452564185475006}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R371*Bilans!F371+S371","v":5.182666666666667},{"v":0.7566688641625932,"d":"75.67%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B06'!$C$39+'B06'!$C$40)","v":3.9215625},null,1.2611041666666671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC371*Bilans!F371+AD371","v":3.872433333333334},3.360979874213837,289.1030863301888,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":33.01494776905058},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ371*Bilans!F371+AK371","v":3.611841666666667},{"v":1,"d":"100.00%"},3.9215625,null,-0.309720833333333,0.07897893590458727,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":79.22392938082717},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":6.7935706191728364},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU371*Bilans!F371+AV371","v":2.3864916666666667},1.756097641509434,139.12495553678056,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":66.96028155419748},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB371*Bilans!F371+BC371","v":5.182666666666667},{"v":0.7566688641625932,"d":"75.67%"},3.9215625,null,1.2611041666666671,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W371<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W371<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W371<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W371<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM371*Bilans!F371+BN371","v":3.558791666666667},3.088762578616352,265.6876351061321,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":35.92460481365551},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F371<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F371<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F371<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F371<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F371*BT371+BU371","v":2.208555},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY371","v":4.1565639071700735}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":16264.861161267258},{"$f":"SUM(AA7:AA372)","v":1199.8260387327452},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.8447749956331876},{"$f":"SUM(AF7:AF372)/229","v":3.353216544322687},{"$f":"SUM(AG7:AG372)/Z373","v":3.0967680119700542},{"$f":"SUM(AH7:AH372)","v":8981.716631159446},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":13623.631611147155},{"$f":"SUM(AS7:AS372)","v":3841.055588852841},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":2.694460702895033},{"$f":"SUM(AX7:AX372)/229","v":2.3050924376150084},{"$f":"SUM(AY7:AY372)/AR373","v":1.9959615091686411},{"$f":"SUM(AZ7:AZ372)","v":14954.511575804809},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":16032.048170345992},{"$f":"SUM(BK7:BK372)","v":1432.6390296540133},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9873503420669585},{"$f":"SUM(BP7:BP372)/229","v":3.511482024937518},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.048975308764364},{"$f":"SUM(BR7:BR372)","v":10103.495128641604},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1384.0103662110757},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":2.530471088367894}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B04","index":36,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":10707.880261255263},null,null,"COP",{"$f":"K13","v":3.1219072539079975},{"$f":"L13","v":2.3185265395051773},{"$f":"M13","v":3.0927967560211846},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.8988242536474095},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9035091862198564},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9030137581729725},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.1219072539079975},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.10117574635259052},{"$f":"1-L3","v":0.09649081378014357},{"$f":"1-M3","v":0.09698624182702753}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.8988242536474095},null,null,"COP-Inst",{"$f":"K14","v":3.234471802474663},{"$f":"L14","v":2.4253221485059515},{"$f":"M14","v":3.2001995956227156}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.10117574635259052},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.234471802474663},{"$nulls":10},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R7*Bilans!F7+S7","v":4.6075},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.8615029842647858,"d":"86.15%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B04'!$C$39+'B04'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":0.6381249999999996},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC7*Bilans!F7+AD7","v":3.9303},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.8921075471698114},{"$f":"AF7*Z7","v":252.0905543490566},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":38.87920769406915},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ7*Bilans!F7+AK7","v":4.446516666666667},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.8926931568156348,"d":"89.27%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":0.47714166666666635},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU7*Bilans!F7+AV7","v":2.9614333333333334},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.179167924528302},{"$f":"AX7*AR7","v":189.9471721415094},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":51.59898360028364},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB7*Bilans!F7+BC7","v":4.6075},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.8615029842647858,"d":"86.15%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":0.6381249999999996},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W7<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W7<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W7<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W7<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM7*Bilans!F7+BN7","v":3.5927962962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.6437557651991614},{"$f":"BP7*BJ7","v":230.44297127358487},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":42.53148172010865},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F7<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F7<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F7<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F7<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F7*BT7+BU7","v":2.54434},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY7","v":3.608008363662089}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R8*Bilans!F8+S8","v":4.3462962962962965},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B04'!$C$39+'B04'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":-0.3262037037037038},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0.0698135267423657},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":96.77660067772426},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":7.263399322275727},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.5387407407407405},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.603979035639413},{"$f":"AF8*Z8","v":252.004239305241},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":57.312496324871404},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ8*Bilans!F8+AK8","v":4.416925925925925},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":-0.25557407407407506},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0.05469750113944891},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":98.34927198145172},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":5.690728018548264},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.7140740740740736},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":1.9971488469601675},{"$f":"AX8*AR8","v":196.41813513712822},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":70.86688051983705},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB8*Bilans!F8+BC8","v":4.3462962962962965},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":-0.3262037037037038},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0.0698135267423657},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":96.77660067772426},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":7.263399322275727},null,{"$f":"IF(Bilans!W8<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W8<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W8<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W8<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W8<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.5387407407407405},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.603979035639413},{"$f":"BP8*BJ8","v":252.004239305241},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":57.312496324871404},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F8<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F8<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F8<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F8<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F8*BT8+BU8","v":2.3189629629629627},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY8","v":3.958666070401841}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":15445.35143516451},null,{"$f":"F9/F11","v":4825.855483462217},{"$nulls":9},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R9*Bilans!F9+S9","v":4.302314814814816},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B04'!$C$39+'B04'!$C$40)","v":4.850625},null,-0.5483101851851844,0.11303907953824185,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":96.07117209981533},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":12.243827900184666},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.4525370370370365},2.5405461215932914,244.07324367510745,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":64.57610151232814},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ9*Bilans!F9+AK9","v":4.416046296296296},{"v":1,"d":"100.00%"},4.850625,null,-0.4345787037037043,0.08959231103284718,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":98.61080883047715},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":9.704191169522842},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.6437037037037037},1.9453668763102727,191.8342011449748,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":77.90861394715195},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB9*Bilans!F9+BC9","v":4.302314814814816},{"v":1,"d":"100.00%"},4.850625,null,-0.5483101851851844,0.11303907953824185,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":96.07117209981533},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":12.243827900184666},null,{"$f":"IF(Bilans!W9<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W9<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W9<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W9<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W9<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.4525370370370365},2.5405461215932914,244.07324367510745,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":64.57610151232814},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F9<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F9<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F9<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F9<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F9*BT9+BU9","v":2.259148148148148},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY9","v":4.063478531731069}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":2019.335764835488},{"$nulls":11},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R10*Bilans!F10+S10","v":4.021064814814816},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B04'!$C$39+'B04'!$C$40)","v":5.9896875},null,-1.968622685185184,0.3286686801582193,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":91.06777186483716},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":44.58472813516285},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC10*Bilans!F10+AD10","v":2.9012870370370365},2.134909329140461,194.42143573827605,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":112.54119158534917},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":4.410421296296296},{"v":1,"d":"100.00%"},5.9896875,null,-1.5792662037037033,0.26366420680606517,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":99.88579118624025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":35.766708813759756},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.1937037037037035},1.6142348008385743,161.23912024212396,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":125.9618103673984},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.021064814814816},{"v":1,"d":"100.00%"},5.9896875,null,-1.968622685185184,0.3286686801582193,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":91.06777186483716},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":44.58472813516285},null,{"$f":"IF(Bilans!W10<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W10<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W10<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W10<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W10<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM10*Bilans!F10+BN10","v":2.9012870370370365},2.134909329140461,194.42143573827605,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":112.54119158534917},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F10<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F10<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F10<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F10<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F10*BT10+BU10","v":1.876648148148148},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY10","v":4.891700135189809}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.200541642428865},{"$nulls":11},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R11*Bilans!F11+S11","v":4.059259259259259},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B04'!$C$39+'B04'!$C$40)","v":5.835},null,-1.7757407407407406,0.30432574819892727,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":91.78726078263352},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":40.15273921736647},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC11*Bilans!F11+AD11","v":2.9761481481481478},2.1899958071278824,201.01371626172093,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":105.863605783928},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":4.411185185185185},{"v":1,"d":"100.00%"},5.835,null,-1.4238148148148149,0.244012821733473,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":99.74494830048556},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":32.19505169951443},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.2548148148148144},1.6592033542976938,165.4971527944157,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":119.08147396233443},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.059259259259259},{"v":1,"d":"100.00%"},5.835,null,-1.7757407407407406,0.30432574819892727,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":91.78726078263352},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":40.15273921736647},null,{"$f":"IF(Bilans!W11<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W11<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W11<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W11<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W11<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM11*Bilans!F11+BN11","v":2.9761481481481478},2.1899958071278824,201.01371626172093,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":105.863605783928},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F11<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F11<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F11<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F11<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F11*BT11+BU11","v":1.9285925925925924},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY11","v":4.759947764633585}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R12*Bilans!F12+S12","v":4.006712962962963},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B04'!$C$39+'B04'!$C$40)","v":6.047812500000001},null,-2.041099537037038,0.33749385203940063,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":90.79481131263026},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":46.25268868736976},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC12*Bilans!F12+AD12","v":2.873157407407407},2.1142101677148846,191.95931325291733,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":115.06505236811199},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":4.410134259259259},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.6376782407407422,0.27078852737923703,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":99.93660929399402},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":37.11089070600599},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.17074074074074},1.5973375262054506,159.63249626702904,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":128.58124241023765},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.006712962962963},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.041099537037038,0.33749385203940063,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":90.79481131263026},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":46.25268868736976},null,{"$f":"IF(Bilans!W12<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W12<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W12<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W12<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W12<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM12*Bilans!F12+BN12","v":2.873157407407407},2.1142101677148846,191.95931325291733,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":115.06505236811199},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F12<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F12<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F12<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F12<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F12*BT12+BU12","v":1.8571296296296294},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY12","v":4.943112130428281}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":15539.341157072522},null,{"$f":"F13/F15","v":6866.884237277653},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.1219072539079975},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.3185265395051773},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0927967560211846},{"$nulls":4},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R13*Bilans!F13+S13","v":4.025462962962964},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B04'!$C$39+'B04'!$C$40)","v":5.971875},null,-1.9464120370370361,0.32592980212027817,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":91.15114250828537},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":44.07385749171461},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC13*Bilans!F13+AD13","v":2.909907407407407},2.1412526205450733,195.1776227615435,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":111.7693823783446},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ13*Bilans!F13+AK13","v":4.410509259259259},{"v":1,"d":"100.00%"},5.971875,null,-1.561365740740741,0.26145318526270916,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":99.86999302285014},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":35.35500697714985},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.2007407407407404},1.6194129979035639,161.73076480174174,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":125.16289104457786},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB13*Bilans!F13+BC13","v":4.025462962962964},{"v":1,"d":"100.00%"},5.971875,null,-1.9464120370370361,0.32592980212027817,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":91.15114250828537},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":44.07385749171461},null,{"$f":"IF(Bilans!W13<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W13<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W13<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W13<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W13<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM13*Bilans!F13+BN13","v":2.909907407407407},2.1412526205450733,195.1776227615435,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":111.7693823783446},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F13<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F13<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F13<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F13<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F13*BT13+BU13","v":1.8826296296296294},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY13","v":4.876158249886881}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":1925.3460429274764},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.234471802474663},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.4253221485059515},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2001995956227156},{"$nulls":4},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R14*Bilans!F14+S14","v":4.1856481481481485},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B04'!$C$39+'B04'!$C$40)","v":5.323125},null,-1.1374768518518517,0.21368591792449954,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":94.08641149074401},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":25.568588509255992},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.22387037037037},2.372281970649895,223.19949766263915,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":84.14580824434432},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":4.413712962962963},{"v":1,"d":"100.00%"},5.323125,null,-0.9094120370370371,0.17084175874829863,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":99.21292935697232},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":20.442070643027673},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.457037037037037},1.808008385744235,179.37780825165635,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":97.15792890788023},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.1856481481481485},{"v":1,"d":"100.00%"},5.323125,null,-1.1374768518518517,0.21368591792449954,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":94.08641149074401},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":25.568588509255992},null,{"$f":"IF(Bilans!W14<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W14<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W14<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W14<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W14<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.22387037037037},2.372281970649895,223.19949766263915,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":84.14580824434432},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F14<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F14<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F14<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F14<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.1004814814814816},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY14","v":4.370426533598999}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.2629391467989897},{"$nulls":4},{"$f":"F11","v":3.200541642428865},{"$f":"F15","v":2.2629391467989897},{"$f":"F28","v":3.1661561550548742},{"$nulls":4},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R15*Bilans!F15+S15","v":4.055324074074075},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B04'!$C$39+'B04'!$C$40)","v":5.8509375},null,-1.795613425925925,0.30689328435416124,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":91.71361338104649},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":40.6088866189535},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC15*Bilans!F15+AD15","v":2.968435185185185},2.1843202306079665,200.33190113037733,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":106.54902437562836},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":4.4111064814814815},{"v":1,"d":"100.00%"},5.8509375,null,-1.4398310185185181,0.24608552364788006,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":99.75984829710339},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":32.56265170289661},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.2485185185185186},1.6545702306079666,165.05967520235413,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":119.78444980695372},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.055324074074075},{"v":1,"d":"100.00%"},5.8509375,null,-1.795613425925925,0.30689328435416124,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":91.71361338104649},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":40.6088866189535},null,{"$f":"IF(Bilans!W15<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W15<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W15<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W15<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W15<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM15*Bilans!F15+BN15","v":2.968435185185185},2.1843202306079665,200.33190113037733,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":106.54902437562836},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F15<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F15<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F15<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F15<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F15*BT15+BU15","v":1.9232407407407406},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY15","v":4.7731933946367535}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.652426510285702},{"$f":"F19","v":2.652426510285702},{"$f":"F19","v":2.652426510285702},{"$nulls":4},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R16*Bilans!F16+S16","v":4.365740740740741},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B04'!$C$39+'B04'!$C$40)","v":4.59375},null,-0.22800925925925863,0.049634668682287594,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":97.07981859410432},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":5.070181405895678},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.5768518518518513},2.6320230607966453,255.51632127763753,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":54.12103125609151},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":4.417314814814814},{"v":1,"d":"100.00%"},4.59375,null,-0.17643518518518597,0.03840765936004048,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":98.22665759637187},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":3.9233424036281352},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.7451851851851847},2.0200419287211737,198.42196686280934,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":67.78871477550233},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.365740740740741},{"v":1,"d":"100.00%"},4.59375,null,-0.22800925925925863,0.049634668682287594,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":97.07981859410432},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":5.070181405895678},null,{"$f":"IF(Bilans!W16<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W16<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W16<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W16<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W16<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.5768518518518513},2.6320230607966453,255.51632127763753,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":54.12103125609151},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F16<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F16<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F16<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F16<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.345407407407407},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY16","v":3.9140321510911797}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":975.3245694665461},{"$nulls":9},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R17*Bilans!F17+S17","v":4.335648148148149},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B04'!$C$39+'B04'!$C$40)","v":4.715625},null,-0.37997685185185137,0.08057825884200956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":96.60823945217584},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":8.466760547824153},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.5178703703703698},2.5886215932914043,250.08217473576892,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":59.06536043386264},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":4.416712962962962},{"v":1,"d":"100.00%"},4.715625,null,-0.29891203703703795,0.06338757577988877,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":98.41455047492818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":6.660449525071812},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.697037037037037},1.9846121593291406,195.3147135274539,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":72.56154165581025},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.335648148148149},{"v":1,"d":"100.00%"},4.715625,null,-0.37997685185185137,0.08057825884200956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":96.60823945217584},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":8.466760547824153},null,{"$f":"IF(Bilans!W17<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W17<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W17<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W17<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W17<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.5178703703703698},2.5886215932914043,250.08217473576892,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":59.06536043386264},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F17<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F17<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F17<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F17<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.3044814814814814},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY17","v":3.983542533871202}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":10707.880261255263},{"$nulls":5},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R18*Bilans!F18+S18","v":4.325694444444445},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B04'!$C$39+'B04'!$C$40)","v":4.7559375},null,-0.43024305555555475,0.09046440487402427,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":96.44942834614628},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":9.593071653853718},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.4983611111111106},2.57426572327044,248.28645742051273,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":60.70719902753717},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":4.416513888888889},{"v":1,"d":"100.00%"},4.7559375,null,-0.3394236111111111,0.07136839184936956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":98.47441730731322},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":7.5680826926867715},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.681111111111111},1.9728930817610064,194.27949663604457,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":74.15151529578219},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.325694444444445},{"v":1,"d":"100.00%"},4.7559375,null,-0.43024305555555475,0.09046440487402427,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":96.44942834614628},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":9.593071653853718},null,{"$f":"IF(Bilans!W18<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W18<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W18<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W18<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W18<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.4983611111111106},2.57426572327044,248.28645742051273,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":60.70719902753717},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F18<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F18<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F18<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F18<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.2909444444444444},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY18","v":4.007081019472804}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.652426510285702},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":11234.647998480285},{"$nulls":5},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R19*Bilans!F19+S19","v":4.299305555555556},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B04'!$C$39+'B04'!$C$40)","v":4.8628125},null,-0.5635069444444447,0.11588087026683522,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":96.02196838249468},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":12.585531617505305},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.4466388888888884},2.536205974842767,243.53148992784628,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":65.07535132242467},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":4.415986111111111},{"v":1,"d":"100.00%"},4.8628125,null,-0.4468263888888897,0.09188641118465696,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":98.62794659726237},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":9.97955340273763},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.638888888888889},1.9418238993710693,191.5181038484576,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":78.3945247043153},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.299305555555556},{"v":1,"d":"100.00%"},4.8628125,null,-0.5635069444444447,0.11588087026683522,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":96.02196838249468},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":12.585531617505305},null,{"$f":"IF(Bilans!W19<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W19<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W19<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W19<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W19<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.4466388888888884},2.536205974842767,243.53148992784628,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":65.07535132242467},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F19<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F19<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F19<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F19<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.2550555555555554},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY19","v":4.07085314478579}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":13283.011783764927},{"$nulls":5},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R20*Bilans!F20+S20","v":4.128935185185186},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B04'!$C$39+'B04'!$C$40)","v":5.5528125},null,-1.4238773148148143,0.25642452627651563,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":93.07148310728422},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":32.096016892715774},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.1127129629629624},2.290486897274633,213.17901256715183,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":93.82163084815386},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":4.412578703703703},{"v":1,"d":"100.00%"},5.5528125,null,-1.1402337962962967,0.2053434716724717,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":99.4651710094359},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":25.7023289905641},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.366296296296296},1.741236897274633,173.19242575536094,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":106.8450416580661},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.128935185185186},{"v":1,"d":"100.00%"},5.5528125,null,-1.4238773148148143,0.25642452627651563,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":93.07148310728422},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":32.096016892715774},null,{"$f":"IF(Bilans!W20<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W20<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W20<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W20<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W20<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.1127129629629624},2.290486897274633,213.17901256715183,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":93.82163084815386},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F20<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F20<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F20<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F20<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.0233518518518516},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY20","v":4.537026020263407}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R21*Bilans!F21+S21","v":3.9187499999999997},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B04'!$C$39+'B04'!$C$40)","v":6.22125},null,-2.3025000000000007,0.3701024713682942,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":88.9478300180832},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":52.26216998191684},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC21*Bilans!F21+AD21","v":2.8153124999999997},2.0716450471698113,184.26833151346432,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":122.80543893922189},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ21*Bilans!F21+AK21","v":3.073375},{"v":1,"d":"100.00%"},6.22125,null,-3.1478750000000004,0.5059875426964034,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":69.7594990958409},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":71.45050090415914},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU21*Bilans!F21+AV21","v":1.8192374999999998},1.3386841981132076,93.3859391078948,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":159.39368749498465},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB21*Bilans!F21+BC21","v":4.3165625},{"v":1,"d":"100.00%"},6.22125,null,-1.9046875000000005,0.3061583283102271,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":97.97738245931285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":43.23261754068718},null,{"$f":"IF(Bilans!W21<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W21<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W21<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W21<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W21<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.68575},1.2404575471698114,121.53678352359772,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":157.66056345703004},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F21<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F21<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F21<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F21<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F21*BT21+BU21","v":1.8192374999999998},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY21","v":5.654000989425516}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R22*Bilans!F22+S22","v":4.420601851851853},{"v":0.988906634549929,"d":"98.89%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B04'!$C$39+'B04'!$C$40)","v":4.3715625},null,0.04903935185185304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.684379629629629},2.7111472746331238,262.48650126179245,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":46.06705661790391},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":4.4184120370370366},{"v":0.9893967478260688,"d":"98.94%"},4.3715625,null,0.04684953703703698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU22*Bilans!F22+AV22","v":2.8329629629629625},2.084633123689727,201.82896745283014,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":59.91201693031769},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.420601851851853},{"v":0.988906634549929,"d":"98.89%"},4.3715625,null,0.04903935185185304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W22<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W22<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W22<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W22<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.684379629629629},2.7111472746331238,262.48650126179245,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":46.06705661790391},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F22<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F22<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F22<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F22<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.4200185185185186},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY22","v":3.7933594019023427}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R23*Bilans!F23+S23","v":4.248842592592593},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B04'!$C$39+'B04'!$C$40)","v":5.0671875},null,-0.8183449074074076,0.16149884080812238,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":95.180362832768},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":18.33213716723199},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.347731481481481},2.4634250524109014,234.4696902998001,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":73.49071536317369},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":4.4149768518518515},{"v":1,"d":"100.00%"},5.0671875,null,-0.6522106481481487,0.1287125546761687,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":98.9020161373214},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":14.610483862678599},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.558148148148148},1.8824109014675052,186.17423335400892,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":86.62422517713988},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.248842592592593},{"v":1,"d":"100.00%"},5.0671875,null,-0.8183449074074076,0.16149884080812238,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":95.180362832768},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":18.33213716723199},null,{"$f":"IF(Bilans!W23<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W23<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W23<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W23<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W23<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.347731481481481},2.4634250524109014,234.4696902998001,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":73.49071536317369},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F23<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F23<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F23<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F23<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.186425925925926},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY23","v":4.198632979579391}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R24*Bilans!F24+S24","v":3.9796875000000003},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B04'!$C$39+'B04'!$C$40)","v":6.1115625},null,-2.1318749999999995,0.3488265071329958,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":90.23799470777726},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":48.33950529222272},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC24*Bilans!F24+AD24","v":2.848828125},2.096307488207547,189.16658402674648,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":117.88751263373696},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ24*Bilans!F24+AK24","v":3.12334375},{"v":1,"d":"100.00%"},6.1115625,null,-2.9882187499999997,0.4889451347343662,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":70.82070559134836},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":67.75679440865163},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU24*Bilans!F24+AV24","v":1.840809375},1.3545578419811322,95.93074213339793,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":154.85167566693605},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB24*Bilans!F24+BC24","v":4.386640625},{"v":1,"d":"100.00%"},6.1115625,null,-1.7249218749999997,0.2822390959758654,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":99.4655116774045},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":39.11198832259548},null,{"$f":"IF(Bilans!W24<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W24<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W24<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W24<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W24<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.738833333333334},1.2795188679245288,127.26799889900661,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":150.7347447197364},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F24<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F24<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F24<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F24<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F24*BT24+BU24","v":1.840809375},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY24","v":5.603563734702297}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R25*Bilans!F25+S25","v":4.096064814814815},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B04'!$C$39+'B04'!$C$40)","v":5.6859375},null,-1.5898726851851848,0.2796148718105299,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":92.47043601722086},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":35.89206398277915},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.0482870370370367},2.243079140461216,207.41850613958164,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":99.4807240962023},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":4.411921296296296},{"v":1,"d":"100.00%"},5.6859375,null,-1.2740162037037033,0.22406440515811216,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":99.60103279289183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":28.761467207108176},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.3137037037037036},1.7025366876310273,169.5744124558394,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":112.56929040493097},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.096064814814815},{"v":1,"d":"100.00%"},5.6859375,null,-1.5898726851851848,0.2796148718105299,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":92.47043601722086},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":35.89206398277915},null,{"$f":"IF(Bilans!W25<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W25<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W25<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W25<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W25<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.0482870370370367},2.243079140461216,207.41850613958164,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":99.4807240962023},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F25<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F25<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F25<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F25<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F25*BT25+BU25","v":1.9786481481481482},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY25","v":4.639531292408772}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":15529.40181565576},null,{"$f":"F26/F28","v":4904.812351362566},{"$nulls":9},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R26*Bilans!F26+S26","v":3.9520833333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B04'!$C$39+'B04'!$C$40)","v":6.16125},null,-2.2091666666666665,0.3585581930073713,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":89.6543213633597},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":50.11567863664028},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC26*Bilans!F26+AD26","v":2.833645833333333},2.085135613207547,186.9414183526955,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":120.11519793061609},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ26*Bilans!F26+AK26","v":3.1007083333333334},{"v":1,"d":"100.00%"},6.16125,null,-3.0605416666666665,0.49674038006356935,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":70.3405970785149},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":69.42940292148508},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU26*Bilans!F26+AV26","v":1.8310374999999999},1.3473672169811322,94.77461452646978,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":156.90961629550534},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB26*Bilans!F26+BC26","v":4.354895833333334},{"v":1,"d":"100.00%"},6.16125,null,-1.806354166666666,0.2931798201122607,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":98.79225654290931},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":40.97774345709067},null,{"$f":"IF(Bilans!W26<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W26<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W26<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W26<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W26<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.7147870370370373},1.2618244234800842,124.65848215655312,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":153.85950130606295},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F26<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F26<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F26<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F26<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F26*BT26+BU26","v":1.8310374999999999},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY26","v":5.626264139866061}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":1935.285384344236},{"$nulls":11},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R27*Bilans!F27+S27","v":4.113657407407408},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B04'!$C$39+'B04'!$C$40)","v":5.6146875000000005},null,-1.5010300925925923,0.26733991742062085,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":92.79323110888481},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":33.859268891115185},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC27*Bilans!F27+AD27","v":3.082768518518518},2.2684523060796646,210.497019097533,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":96.4471519880762},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ27*Bilans!F27+AK27","v":4.412273148148148},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.2024143518518526,0.21415516925062214,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":99.52921242648559},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":27.12328757351442},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.341851851851852},1.7232494758909855,171.51366314978384,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":109.49519102322765},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB27*Bilans!F27+BC27","v":4.113657407407408},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.5010300925925923,0.26733991742062085,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":92.79323110888481},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":33.859268891115185},null,{"$f":"IF(Bilans!W27<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W27<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W27<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W27<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W27<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM27*Bilans!F27+BN27","v":3.082768518518518},2.2684523060796646,210.497019097533,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":96.4471519880762},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F27<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F27<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F27<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F27<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F27*BT27+BU27","v":2.002574074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY27","v":4.584100093398312}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.1661561550548742},{"$nulls":11},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R28*Bilans!F28+S28","v":4.323842592592593},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B04'!$C$39+'B04'!$C$40)","v":4.7634375},null,-0.4395949074074075,0.09228522624835687,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":96.41973255483391},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":9.802767445166088},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.494731481481481},2.571594863731656,247.95248900039084,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":61.01300795101963},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ28*Bilans!F28+AK28","v":4.416476851851852},{"v":1,"d":"100.00%"},4.7634375,null,-0.34696064814814864,0.0728382912861035,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":98.48543460386186},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":7.737065396138129},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.6781481481481477},1.970712788259958,194.08650543117037,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":74.4479510213315},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB28*Bilans!F28+BC28","v":4.323842592592593},{"v":1,"d":"100.00%"},4.7634375,null,-0.4395949074074075,0.09228522624835687,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":96.41973255483391},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":9.802767445166088},null,{"$f":"IF(Bilans!W28<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W28<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W28<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W28<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W28<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.494731481481481},2.571594863731656,247.95248900039084,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":61.01300795101963},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F28<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F28<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F28<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F28<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F28*BT28+BU28","v":2.288425925925926},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY28","v":4.011490997370019}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R29*Bilans!F29+S29","v":5.856249999999999},{"v":0.5178762006403417,"d":"51.79%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B04'!$C$39+'B04'!$C$40)","v":3.0328125000000004},null,2.823437499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC29*Bilans!F29+AD29","v":4.9792499999999995},4.885301886792453,316.0179658018869,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.08121154715145},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ29*Bilans!F29+AK29","v":4.754541666666667},{"v":0.6378769422219106,"d":"63.79%"},3.0328125000000004,null,1.721729166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU29*Bilans!F29+AV29","v":2.978083333333333},2.584751572327044,167.2011173349057,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":32.284292190167065},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB29*Bilans!F29+BC29","v":5.856249999999999},{"v":0.5178762006403417,"d":"51.79%"},3.0328125000000004,null,2.823437499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W29<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W29<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W29<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W29<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM29*Bilans!F29+BN29","v":4.046046296296296},3.969705800139763,256.790343946541,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":21.020921751194276},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F29<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F29<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F29<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F29<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F29*BT29+BU29","v":2.73415},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY29","v":3.3575334198928366}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R30*Bilans!F30+S30","v":5.0962499999999995},{"v":0.706953642384106,"d":"70.70%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B04'!$C$39+'B04'!$C$40)","v":3.6028124999999998},null,1.4934374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC30*Bilans!F30+AD30","v":4.34085},3.7675301886792445,295.2519220613207,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":26.832983396860268},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ30*Bilans!F30+AK30","v":4.567075},{"v":0.7888665064620134,"d":"78.89%"},3.6028124999999998,null,0.9642625000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU30*Bilans!F30+AV30","v":2.96795},2.5759566037735846,201.8712791462264,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":39.245255472046665},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB30*Bilans!F30+BC30","v":5.0962499999999995},{"v":0.706953642384106,"d":"70.70%"},3.6028124999999998,null,1.4934374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W30<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W30<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W30<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W30<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM30*Bilans!F30+BN30","v":3.7701944444444444},3.272244234800838,256.4376000707547,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":30.89441610893479},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F30<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F30<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F30<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F30<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F30*BT30+BU30","v":2.61863},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY30","v":3.5056499009023803}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R31*Bilans!F31+S31","v":4.7775},{"v":0.804160125588697,"d":"80.42%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B04'!$C$39+'B04'!$C$40)","v":3.841875},null,0.9356249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC31*Bilans!F31+AD31","v":4.0731},2.9971867924528306,252.0783951792453,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":36.19909518926237},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ31*Bilans!F31+AK31","v":4.48845},{"v":0.855946930454834,"d":"85.59%"},3.841875,null,0.6465750000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU31*Bilans!F31+AV31","v":2.9637},2.1808358490566038,183.41919908490564,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":49.74948024948024},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB31*Bilans!F31+BC31","v":4.7775},{"v":0.804160125588697,"d":"80.42%"},3.841875,null,0.9356249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W31<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W31<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W31<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W31<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM31*Bilans!F31+BN31","v":3.6545},2.689160377358491,226.17183353773584,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":40.345473967816275},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F31<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F31<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F31<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F31<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F31*BT31+BU31","v":2.57018},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY31","v":3.5717342754203987}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R37*Bilans!F37+S37","v":4.366898148148149},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B04'!$C$39+'B04'!$C$40)","v":4.5890625},null,-0.22216435185185102,0.04841170758773737,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":97.09769038701624},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":4.939809612983752},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.57912037037037},2.6336923480083856,255.72544418157207,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":53.93144788939069},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":4.4173379629629625},{"v":1,"d":"100.00%"},4.5890625,null,-0.17172453703703727,0.0374203962218944,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":98.21921632050845},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":3.81828367949155},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.7470370370370367},2.021404612159329,198.54077687295063,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":67.60615385031866},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.366898148148149},{"v":1,"d":"100.00%"},4.5890625,null,-0.22216435185185102,0.04841170758773737,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":97.09769038701624},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":4.939809612983752},null,{"$f":"IF(Bilans!W37<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W37<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W37<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W37<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W37<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.57912037037037},2.6336923480083856,255.72544418157207,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":53.93144788939069},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F37<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F37<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F37<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F37<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.3469814814814813},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY37","v":3.911407087117417}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R44*Bilans!F44+S44","v":4.323148148148149},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B04'!$C$39+'B04'!$C$40)","v":4.76625},null,-0.4431018518518517,0.09296655690571239,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":96.40858466649182},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":9.88141533350817},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.49337037037037},2.570593291404612,247.82726097749742,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":61.12771464128545},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":4.416462962962963},{"v":1,"d":"100.00%"},4.76625,null,-0.3497870370370375,0.07338831094404144,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":98.48955642975783},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":7.800443570242164},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.677037037037037},1.969895178197065,194.01410231374769,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":74.5591653241715},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.323148148148149},{"v":1,"d":"100.00%"},4.76625,null,-0.4431018518518517,0.09296655690571239,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":96.40858466649182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":9.88141533350817},null,{"$f":"IF(Bilans!W44<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W44<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W44<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W44<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W44<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.49337037037037},2.570593291404612,247.82726097749742,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":61.12771464128545},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F44<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F44<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F44<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F44<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.2874814814814814},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY44","v":4.013147242641106}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R61*Bilans!F61+S61","v":4.264583333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B04'!$C$39+'B04'!$C$40)","v":5.0034374999999995},null,-0.7388541666666661,0.1476693106822392,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":95.44612141652614},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":16.53637858347385},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.378583333333333},2.486127358490566,237.29121371543795,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":70.85694413940107},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ61*Bilans!F61+AK61","v":4.415291666666667},{"v":1,"d":"100.00%"},5.0034374999999995,null,-0.5881458333333329,0.1175483521745466,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":98.81914165261382},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":13.163358347386163},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.583333333333333},1.900943396226415,187.8495947452989,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":84.04043167050241},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB61*Bilans!F61+BC61","v":4.264583333333333},{"v":1,"d":"100.00%"},5.0034374999999995,null,-0.7388541666666661,0.1476693106822392,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":95.44612141652614},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":16.53637858347385},null,{"$f":"IF(Bilans!W61<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W61<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W61<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W61<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W61<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.378583333333333},2.486127358490566,237.29121371543795,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":70.85694413940107},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F61<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F61<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F61<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F61<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F61*BT61+BU61","v":2.2078333333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY61","v":4.157922548501548}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R71*Bilans!F71+S71","v":4.96625},{"v":0.7450918701233326,"d":"74.51%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B04'!$C$39+'B04'!$C$40)","v":3.7003125},null,1.2659374999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC71*Bilans!F71+AD71","v":4.23165},3.672752830188679,296.4186990424529,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":28.34731325893539},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ71*Bilans!F71+AK71","v":4.535008333333334},{"v":0.8159439251306042,"d":"81.59%"},3.7003125,null,0.8346958333333339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU71*Bilans!F71+AV71","v":2.9662166666666665},2.182687735849057,176.1592704410378,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":47.69929902936877},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB71*Bilans!F71+BC71","v":4.96625},{"v":0.7450918701233326,"d":"74.51%"},3.7003125,null,1.2659374999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W71<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W71<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W71<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W71<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM71*Bilans!F71+BN71","v":3.723009259259259},3.231291055206149,260.7894228380503,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":32.2201476812982},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F71<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F71<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F71<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F71<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F71*BT71+BU71","v":2.59887},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY71","v":3.5323044246153144}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R77*Bilans!F77+S77","v":4.6049999999999995},{"v":0.8623778501628665,"d":"86.24%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B04'!$C$39+'B04'!$C$40)","v":3.97125},null,0.6337499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC77*Bilans!F77+AD77","v":3.9281999999999995},2.8905622641509434,252.08593505660374,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":38.92007496093336},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ77*Bilans!F77+AK77","v":4.4459},{"v":0.8932387143210598,"d":"89.32%"},3.97125,null,0.47465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU77*Bilans!F77+AV77","v":2.9614},2.179143396226415,190.04309558490564,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":51.62620330301157},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB77*Bilans!F77+BC77","v":4.6049999999999995},{"v":0.8623778501628665,"d":"86.24%"},3.97125,null,0.6337499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W77<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W77<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W77<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W77<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM77*Bilans!F77+BN77","v":3.5918888888888887},2.6430880503144656,230.50370886792453,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":42.56418925832419},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F77<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F77<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F77<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F77<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F77*BT77+BU77","v":2.5439599999999998},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY77","v":3.608547304202897}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R94*Bilans!F94+S94","v":4.408333333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B04'!$C$39+'B04'!$C$40)","v":4.42125},null,-0.012916666666665577,2.9214965601731587E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":97.72366412213742},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0.28633587786257125},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.660333333333333},2.6934528301886793,263.21407970617895,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":47.17306158342789},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ94*Bilans!F94+AK94","v":4.418166666666666},{"v":1,"d":"100.00%"},4.42125,null,-0.003083333333333549,6.9738950146079712E-4,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":97.94164885496181},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0.06835114503817272},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU94*Bilans!F94+AV94","v":2.813333333333333},2.070188679245283,202.7576926861587,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":61.11871009169767},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB94*Bilans!F94+BC94","v":4.408333333333334},{"v":1,"d":"100.00%"},4.42125,null,-0.012916666666665577,2.9214965601731587E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":97.72366412213742},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0.28633587786257125},null,{"$f":"IF(Bilans!W94<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W94<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W94<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W94<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W94<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.660333333333333},2.6934528301886793,263.21407970617895,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":47.17306158342789},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F94<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F94<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F94<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F94<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F94*BT94+BU94","v":2.4033333333333333},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY94","v":3.819694868238558}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R104*Bilans!F104+S104","v":7.36290573089701},{"v":0.2861047766998045,"d":"28.61%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B04'!$C$39+'B04'!$C$40)","v":2.1065625},null,5.25634323089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.96295},4.775668867924528,202.76296095990568,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":11.46858723138456},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ104*Bilans!F104+AK104","v":7.36290573089701},{"v":0.2861047766998045,"d":"28.61%"},2.1065625,null,5.25634323089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU104*Bilans!F104+AV104","v":4.96295},4.775668867924528,202.76296095990568,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.46858723138456},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB104*Bilans!F104+BC104","v":7.36290573089701},{"v":0.2861047766998045,"d":"28.61%"},2.1065625,null,5.25634323089701,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W104<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W104<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W104<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W104<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.738305555555557},5.521765723270441,234.44036819575476,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.918960300901833},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F104<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F104<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F104<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F104<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F104*BT104+BU104","v":2.8300325},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY104","v":3.243779002537957}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F116<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F116<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F116<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F116<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F116<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F116<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F116<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F116<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F116<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F116<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F116<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F116<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F116<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F116<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F116<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F116*BT116+BU116","v":2.8248875},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY116","v":3.2496869344354424}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F119<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F119<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F119<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F119<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F119<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F119<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F119<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F119<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F119<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F119<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F119<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F119<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F119<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F119<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F119<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F119*BT119+BU119","v":2.8653649999999997},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY119","v":3.203780321180723}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F136<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F136<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F136<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F136<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F136<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F136<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F136<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F136<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F136<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F136<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F136<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F136<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F136<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F136<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F136<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F136*BT136+BU136","v":2.88773},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY136","v":3.178967562756906}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F142<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F142<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F142<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F142<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F142<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F142<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F142<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F142<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F142<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F142<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F142<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F142<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F142<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F142<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F142<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F142*BT142+BU142","v":2.8675699999999997},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY142","v":3.2013167943589873}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F152<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F152<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F152<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F152<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F152<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F152<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F152<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F152<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F152<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F152<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F152<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F152<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F152<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F152<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F152<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F152*BT152+BU152","v":2.9046874999999996},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY152","v":3.160408821947284}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F169<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F169<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F169<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F169<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F169<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F169<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F169<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F169<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F169<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F169<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F169<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F169<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F169<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F169<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F169<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F169*BT169+BU169","v":2.9254774999999995},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY169","v":3.137949274947424}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F175<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F175<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F175<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F175<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F175<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F175<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F175<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F175<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F175<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F175<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F175<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F175<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F175<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F175<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F175<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F175*BT175+BU175","v":2.88542},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY175","v":3.1815125700937825}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F185<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F185<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F185<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F185<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F185<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F185<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F185<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F185<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F185<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F185<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F185<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F185<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F185<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F185<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F185<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F185*BT185+BU185","v":2.9466349999999997},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY185","v":3.1154180955564574}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F201<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F201<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F201<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F201<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F201<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F201<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F201<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F201<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F201<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F201<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F201<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F201<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F201<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F201<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F201<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F201*BT201+BU201","v":2.9329324999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY201","v":3.1299731582639563}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F211<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F211<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F211<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F211<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F211<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F211<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F211<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F211<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F211<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F211<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F211<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F211<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F211<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F211<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F211<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F211*BT211+BU211","v":2.9858899999999995},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY211","v":3.0744602111933133}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F217<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F217<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F217<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F217<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F217<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F217<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F217<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F217<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F217<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F217<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F217<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F217<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F217<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F217<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F217<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F217*BT217+BU217","v":2.9054225},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY217","v":3.159609316717276}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F234<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F234<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F234<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F234<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F234<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F234<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F234<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021600000000000064},{"$f":"IF(Bilans!F234<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F234<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F234<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F234<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F234<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F234<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F234<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F234<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.5159999999999982},{"$f":"Bilans!F234*BT234+BU234","v":3.04403},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY234","v":3.015739003886296}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F244<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F244<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F244<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F244<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F244<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F244<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F244<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F244<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F244<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F244<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F244<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F244<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F244<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F244<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F244<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F244*BT244+BU244","v":2.8715599999999997},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY244","v":3.196868601039157}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R250*Bilans!F250+S250","v":7.542838870431893},{"v":0.23813978143445994,"d":"23.81%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B04'!$C$39+'B04'!$C$40)","v":1.7962499999999997},null,5.746588870431894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.0126},4.823445283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ250*Bilans!F250+AK250","v":7.542838870431893},{"v":0.23813978143445994,"d":"23.81%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":5.746588870431894},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU250*Bilans!F250+AV250","v":5.0126},4.823445283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB250*Bilans!F250+BC250","v":7.542838870431893},{"v":0.23813978143445994,"d":"23.81%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":5.746588870431894},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W250<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W250<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W250<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W250<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.888481481481483},5.666274633123691,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F250<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F250<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F250<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F250<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F250*BT250+BU250","v":2.84741},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY250","v":3.223982496373898}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B04'!$C$39+'B04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W260<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W260<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W260<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W260<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.061175925925926},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F260<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F260<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F260<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F260<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F260*BT260+BU260","v":2.9345074999999996},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY260","v":3.128293248526372}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R277*Bilans!F277+S277","v":7.866283637873755},{"v":0.1574361613452764,"d":"15.74%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B04'!$C$39+'B04'!$C$40)","v":1.2384375000000003},null,6.627846137873755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC277*Bilans!F277+AD277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ277*Bilans!F277+AK277","v":7.866283637873755},{"v":0.1574361613452764,"d":"15.74%"},1.2384375000000003,null,6.627846137873755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU277*Bilans!F277+AV277","v":5.10185},4.9093273584905655,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB277*Bilans!F277+BC277","v":7.866283637873755},{"v":0.1574361613452764,"d":"15.74%"},1.2384375000000003,null,6.627846137873755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W277<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W277<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W277<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W277<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM277*Bilans!F277+BN277","v":6.158435185185186},5.92604140461216,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F277<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F277<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F277<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F277<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F277*BT277+BU277","v":2.8786474999999996},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY277","v":3.188997610857183}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R286*Bilans!F286+S286","v":7.58306561461794},{"v":0.22772781982409437,"d":"22.77%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B04'!$C$39+'B04'!$C$40)","v":1.7268749999999997},null,5.85619061461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.0237},4.83412641509434,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ286*Bilans!F286+AK286","v":7.58306561461794},{"v":0.22772781982409437,"d":"22.77%"},1.7268749999999997,null,5.85619061461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.0237},4.83412641509434,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB286*Bilans!F286+BC286","v":7.58306561461794},{"v":0.22772781982409437,"d":"22.77%"},1.7268749999999997,null,5.85619061461794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W286<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W286<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W286<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W286<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.9220555555555565},5.69858176100629,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F286<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F286<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F286<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F286<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F286*BT286+BU286","v":2.851295},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY286","v":3.219589695208669}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R292*Bilans!F292+S292","v":6.8424916943521605},{"v":0.36253240936302844,"d":"36.25%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B04'!$C$39+'B04'!$C$40)","v":2.4806249999999994},null,4.361866694352161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC292*Bilans!F292+AD292","v":4.994666666666666},4.806188679245283,247.20631471698107,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.805356890487104},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.053333333333334},{"v":0.4908888522427439,"d":"49.09%"},2.4806249999999994,null,2.5727083333333343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU292*Bilans!F292+AV292","v":3.0260833333333332},3.0260833333333332,155.64659624999996,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":21.92641202875003},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB292*Bilans!F292+BC292","v":6.8424916943521605},{"v":0.36253240936302844,"d":"36.25%"},2.4806249999999994,null,4.361866694352161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W292<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W292<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W292<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W292<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W292<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM292*Bilans!F292+BN292","v":6.450611111111109},6.207191823899369,319.266911462264,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":10.689398987885326},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F292<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F292<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F292<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F292<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F292*BT292+BU292","v":2.79945},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY292","v":3.279215560199325}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R309*Bilans!F309+S309","v":6.191960132890365},{"v":0.4560349129189068,"d":"45.60%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B04'!$C$39+'B04'!$C$40)","v":2.8237500000000004},null,3.368210132890365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC309*Bilans!F309+AD309","v":5.076},5.076,302.88491999999997,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.164361702127662},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":4.85},{"v":0.582216494845361,"d":"58.22%"},2.8237500000000004,null,2.026249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU309*Bilans!F309+AV309","v":2.9905},2.9340754716981134,175.07628339622644,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":26.234601237251294},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB309*Bilans!F309+BC309","v":6.191960132890365},{"v":0.4560349129189068,"d":"45.60%"},2.8237500000000004,null,3.368210132890365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W309<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W309<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W309<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W309<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W309<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM309*Bilans!F309+BN309","v":6.284555555555553},6.284555555555553,374.99942999999985,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":12.24816923321724},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F309<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F309<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F309<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F309<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F309*BT309+BU309","v":2.7659000000000002},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY309","v":3.31899200983405}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R315*Bilans!F315+S315","v":7.258405315614617},{"v":0.31153537198253384,"d":"31.15%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B04'!$C$39+'B04'!$C$40)","v":2.2612500000000004},null,4.9971553156146165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC315*Bilans!F315+AD315","v":4.942666666666667},4.756150943396227,219.59148905660388,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.522584061949575},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.183333333333334},{"v":0.43625401929260454,"d":"43.63%"},2.2612500000000004,null,2.922083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU315*Bilans!F315+AV315","v":3.048833333333333},3.048833333333333,140.76463500000003,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.535111791395625},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB315*Bilans!F315+BC315","v":7.258405315614617},{"v":0.31153537198253384,"d":"31.15%"},2.2612500000000004,null,4.9971553156146165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W315<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W315<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W315<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W315<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W315<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM315*Bilans!F315+BN315","v":6.556777777777775},6.309352201257859,291.30279113207547,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.439843917435141},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F315<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F315<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F315<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F315<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F315*BT315+BU315","v":2.8209},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY315","v":3.2542805487610336}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R325*Bilans!F325+S325","v":5.35375},{"v":0.6368783562923186,"d":"63.69%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B04'!$C$39+'B04'!$C$40)","v":3.4096875000000004},null,1.9440624999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC325*Bilans!F325+AD325","v":4.557149999999999},3.9552622641509423,291.63137489150944,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":24.047691062634982},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ325*Bilans!F325+AK325","v":4.630591666666667},{"v":0.7363394886542577,"d":"73.63%"},3.4096875000000004,null,1.2209041666666662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU325*Bilans!F325+AV325","v":2.9713833333333333},2.578936477987421,190.15143386320756,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":36.88145319276218},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB325*Bilans!F325+BC325","v":5.35375},{"v":0.6368783562923186,"d":"63.69%"},3.4096875000000004,null,1.9440624999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W325<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W325<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W325<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W325<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W325<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM325*Bilans!F325+BN325","v":3.8636574074074073},3.3533630328441646,247.2518398191824,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":28.364040537337235},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F325<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F325<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F325<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F325<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F325*BT325+BU325","v":2.65777},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY325","v":3.4540234858546826}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R342*Bilans!F342+S342","v":4.464814814814815},{"v":0.9390087100788054,"d":"93.90%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B04'!$C$39+'B04'!$C$40)","v":4.1925},null,0.27231481481481534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.7710370370370367},2.774914046121593,256.7350475471698,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":43.01062952447581},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ342*Bilans!F342+AK342","v":4.419296296296296},{"v":0.9486804502141283,"d":"94.87%"},4.1925,null,0.22679629629629616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU342*Bilans!F342+AV342","v":2.9037037037037035},2.136687631027254,197.68633962264155,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":55.85786067503925},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB342*Bilans!F342+BC342","v":4.464814814814815},{"v":0.9390087100788054,"d":"93.90%"},4.1925,null,0.27231481481481534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W342<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W342<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W342<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W342<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.7710370370370367},2.774914046121593,256.7350475471698,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":43.01062952447581},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F342<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F342<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F342<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F342<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F342*BT342+BU342","v":2.480148148148148},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY342","v":3.7013917926049817}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R352*Bilans!F352+S352","v":4.368287037037037},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B04'!$C$39+'B04'!$C$40)","v":4.5834375},null,-0.21515046296296259,0.046940852354365604,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":97.11910979295926},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":4.783390207040741},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.5818425925925923},2.6356954926624736,255.97639993269462,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":53.70400504828217},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":4.41736574074074},{"v":1,"d":"100.00%"},4.5834375,null,-0.16607175925925954,0.03623301490622694,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":98.21026519851821},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":3.692234801481791},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.749259259259259},2.0230398322851153,198.683278435887,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":67.38717846547621},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.368287037037037},{"v":1,"d":"100.00%"},4.5834375,null,-0.21515046296296259,0.046940852354365604,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":97.11910979295926},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":4.783390207040741},null,{"$f":"IF(Bilans!W352<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W352<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W352<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W352<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W352<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.5818425925925923},2.6356954926624736,255.97639993269462,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":53.70400504828217},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F352<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F352<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F352<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F352<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.34887037037037},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY352","v":3.908261654538431}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R358*Bilans!F358+S358","v":4.47662037037037},{"v":0.9258519054759812,"d":"92.59%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B04'!$C$39+'B04'!$C$40)","v":4.1446875},null,0.33193287037037056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.7941759259259253},2.7919407756813417,255.1066085259434,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":42.218132285143135},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":4.419532407407407},{"v":0.9378113152996118,"d":"93.78%"},4.1446875,null,0.27484490740740686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU358*Bilans!F358+AV358","v":2.922592592592592},2.1505870020964357,196.50451084905657,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":54.80853594162777},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.47662037037037},{"v":0.9258519054759812,"d":"92.59%"},4.1446875,null,0.33193287037037056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W358<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W358<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W358<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W358<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.7941759259259253},2.7919407756813417,255.1066085259434,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":42.218132285143135},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F358<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F358<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F358<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F358<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.4962037037037037},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY358","v":3.6775844801365034}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R369*Bilans!F369+S369","v":4.52125},{"v":0.8922449543820846,"d":"89.22%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B04'!$C$39+'B04'!$C$40)","v":4.0340625},null,0.4871875000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC369*Bilans!F369+AD369","v":3.85785},2.838795283018868,251.85082052122644,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":40.314839074374824},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ369*Bilans!F369+AK369","v":4.4252416666666665},{"v":0.9116027561583266,"d":"91.16%"},4.0340625,null,0.3911791666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU369*Bilans!F369+AV369","v":2.9602833333333334},2.1783216981132076,193.2552552523585,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":52.53841758043777},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB369*Bilans!F369+BC369","v":4.52125},{"v":0.8922449543820846,"d":"89.22%"},4.0340625,null,0.4871875000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W369<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W369<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W369<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W369<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM369*Bilans!F369+BN369","v":3.561490740740741},2.6207196016771492,232.50369126179248,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":43.66952302976621},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F369<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F369<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F369<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F369<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F369*BT369+BU369","v":2.53123},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY369","v":3.6266953220371128}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R370*Bilans!F370+S370","v":4.433333333333334},{"v":0.9744360902255639,"d":"97.44%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B04'!$C$39+'B04'!$C$40)","v":4.32},null,0.11333333333333329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.709333333333333},2.729509433962264,260.8865116981132,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":45.17229303765969},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ370*Bilans!F370+AK370","v":4.418666666666666},{"v":0.9776704888352447,"d":"97.77%"},4.32,null,0.09866666666666557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU370*Bilans!F370+AV370","v":2.853333333333333},2.099622641509434,200.68193207547174,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":58.72398094895758},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB370*Bilans!F370+BC370","v":4.433333333333334},{"v":0.9744360902255639,"d":"97.44%"},4.32,null,0.11333333333333329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W370<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W370<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W370<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W370<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.709333333333333},2.729509433962264,260.8865116981132,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":45.17229303765969},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F370<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F370<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F370<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F370<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F370*BT370+BU370","v":2.437333333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY370","v":3.7664113785557993}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R371*Bilans!F371+S371","v":4.67125},{"v":0.8395103023815895,"d":"83.95%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B04'!$C$39+'B04'!$C$40)","v":3.9215625},null,0.7496874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC371*Bilans!F371+AD371","v":3.9838499999999994},2.931512264150943,252.16135618160376,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":37.85164959292375},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ371*Bilans!F371+AK371","v":4.462241666666667},{"v":0.8788323880560778,"d":"87.88%"},3.9215625,null,0.5406791666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU371*Bilans!F371+AV371","v":2.962283333333333},2.1797933962264153,187.5003784599057,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":50.90508815748074},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB371*Bilans!F371+BC371","v":4.67125},{"v":0.8395103023815895,"d":"83.95%"},3.9215625,null,0.7496874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W371<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W371<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W371<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W371<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM371*Bilans!F371+BN371","v":3.615935185185185},2.66078249475891,228.87385824292457,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":41.70298595190291},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F371<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F371<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F371<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F371<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F371*BT371+BU371","v":2.55403},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY371","v":3.594319565549348}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":15445.35143516451},{"$f":"SUM(AA7:AA372)","v":2019.335764835488},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9371509911046383},{"$f":"SUM(AF7:AF372)/229","v":3.407400871037138},{"$f":"SUM(AG7:AG372)/Z373","v":3.200541642428865},{"$f":"SUM(AH7:AH372)","v":9415.9656641951},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":15539.341157072522},{"$f":"SUM(AS7:AS372)","v":1925.3460429274764},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.9986657902312785},{"$f":"SUM(AX7:AX372)/229","v":2.548814561231497},{"$f":"SUM(AY7:AY372)/AR373","v":2.2629391467989897},{"$f":"SUM(AZ7:AZ372)","v":11991.097186704765},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":15529.40181565576},{"$f":"SUM(BK7:BK372)","v":1935.285384344236},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.140935359857672},{"$f":"SUM(BP7:BP372)/229","v":3.626467276158914},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.1661561550548742},{"$f":"SUM(BR7:BR372)","v":9942.733401420122},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":968.1356762542812},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1291.9145970601617},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.652426510285702}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A10","index":37,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":6636.174497767025},null,null,"COP",{"$f":"K13","v":4.102095659232781},{"$f":"L13","v":3.3927860395846525},{"$f":"M13","v":3.9155627422474657},{"$f":"N13","v":3.102834011800942},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997913458487375},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997913458487375},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9997913458487375},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9997913403962383},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":4.102095659232781},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.0865415126247733E-4},{"$f":"1-L3","v":2.0865415126247733E-4},{"$f":"1-M3","v":2.0865415126247733E-4},{"$f":"1-N3","v":2.0865960376170722E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997913458487375},null,null,"COP-Inst",{"$f":"K14","v":4.102304356929684},{"$f":"L14","v":3.392994737281556},{"$f":"M14","v":3.915771439944369},{"$f":"N14","v":3.1030427149526205}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0865415126247733E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":4.102304356929684},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R7*Bilans!F7+S7","v":11.040233333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.35953723804146653,"d":"35.95%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":7.070858333333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC7*Bilans!F7+AD7","v":4.5209166666666665},{"$f":"IF(U7<40%,5.2/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.3/5.3*AE7,IF(U7<80%,4.9/5.3*AE7,4/5.3*AE7))))","v":4.435616352201258},{"$f":"AF7*Z7","v":386.6304993396226},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":25.34999447014801},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ7*Bilans!F7+AK7","v":9.921633333333332},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4000727366797806,"d":"40.01%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":5.952258333333332},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU7*Bilans!F7+AV7","v":3.5922833333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.5922833333333335},{"$f":"AX7*AR7","v":313.12137674999997},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":31.301219744173853},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB7*Bilans!F7+BC7","v":11.040233333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.35953723804146653,"d":"35.95%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":7.070858333333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W7<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W7<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W7<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W7<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM7*Bilans!F7+BN7","v":4.460648148148148},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":4.29232180293501},{"$f":"BP7*BJ7","v":374.1402299528301},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":26.196276785005644},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F7<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F7<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F7<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F7<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F7*BT7+BU7","v":3.2059766666666665},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.8634020002225014},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC7*Bilans!F7+CD7","v":10.931666666666665},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3631079432840373,"d":"36.31%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":6.9622916666666645},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN7*Bilans!F7+CO7","v":3.2059766666666665},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0849964150943396},{"$f":"CQ7*CK7","v":268.9037125216981},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":36.44829194933164}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R8*Bilans!F8+S8","v":10.579592592592594},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.44165216752027836,"d":"44.17%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":5.907092592592593},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC8*Bilans!F8+AD8","v":4.060370370370371},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.060370370370371},{"$f":"AF8*Z8","v":422.4409333333333},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":33.05402900665876},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ8*Bilans!F8+AK8","v":9.358925925925925},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.49925600832637496,"d":"49.93%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":4.686425925925925},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU8*Bilans!F8+AV8","v":3.2794814814814814},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.2794814814814814},{"$f":"AX8*AR8","v":341.1972533333333},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":40.92464029995708},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB8*Bilans!F8+BC8","v":10.579592592592594},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.44165216752027836,"d":"44.17%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":5.907092592592593},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W8<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W8<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W8<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W8<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM8*Bilans!F8+BN8","v":4.060370370370371},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":4.060370370370371},{"$f":"BP8*BJ8","v":422.4409333333333},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":33.05402900665876},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F8<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F8<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F8<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F8<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F8*BT8+BU8","v":2.9498962962962962},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.111973804477747},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC8*Bilans!F8+CD8","v":10.343555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.4517305461264126,"d":"45.17%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":5.671055555555555},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN8*Bilans!F8+CO8","v":2.9498962962962962},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.9498962962962962},{"$f":"CQ8*CK8","v":306.90721066666663},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":45.49705702146466}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":4241.006340436938},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R9*Bilans!F9+S9","v":10.46787962962963},{"v":0.46338180907909643,"d":"46.34%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.850625},null,5.61725462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC9*Bilans!F9+AD9","v":3.946018518518519},3.946018518518519,427.41299583333335,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":35.40945115798859},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ9*Bilans!F9+AK9","v":9.215546296296296},{"v":0.526352409726318,"d":"52.64%"},4.850625,null,4.364921296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU9*Bilans!F9+AV9","v":3.202074074074074},3.1416575821104127,340.28864100628937,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":44.47535937577851},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB9*Bilans!F9+BC9","v":10.46787962962963},{"v":0.46338180907909643,"d":"46.34%"},4.850625,null,5.61725462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W9<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W9<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W9<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W9<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM9*Bilans!F9+BN9","v":3.946018518518519},3.946018518518519,427.41299583333335,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":35.40945115798859},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F9<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F9<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F9<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F9<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F9*BT9+BU9","v":2.8869148148148147},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.179865215589628},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC9*Bilans!F9+CD9","v":10.195777777777778},{"v":0.4757484034785641,"d":"47.57%"},4.850625,null,5.345152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN9*Bilans!F9+CO9","v":2.8869148148148147},2.8869148148148147,312.69617816666664,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":48.39988671746206}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R10*Bilans!F10+S10","v":9.75350462962963},{"v":0.6141061831051231,"d":"61.41%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A10'!$C$39+'251.A10'!$C$40)","v":5.9896875},null,3.76381712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC10*Bilans!F10+AD10","v":3.214768518518519},2.7901764500349406,378.49441088836477,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":62.717081924266346},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":8.298671296296297},{"v":0.7217646399217188,"d":"72.18%"},5.9896875,null,2.308983796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU10*Bilans!F10+AV10","v":2.707074074074074},2.3495359888190075,318.7204307232704,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":74.47926987828752},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.75350462962963},{"v":0.6141061831051231,"d":"61.41%"},5.9896875,null,3.76381712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W10<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W10<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W10<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W10<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM10*Bilans!F10+BN10","v":3.214768518518519},2.7901764500349406,378.49441088836477,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":62.717081924266346},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F10<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F10<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F10<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F10<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F10*BT10+BU10","v":2.4841648148148145},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.6954069815550206},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC10*Bilans!F10+CD10","v":9.250777777777778},{"v":0.647479341076426,"d":"64.75%"},5.9896875,null,3.261090277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN10*Bilans!F10+CO10","v":2.4841648148148145},2.1560675751222917,292.4759567342767,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":81.16244918254685}]
[null,5,null,null,"COP",{"$f":"AG373","v":4.118052603100016},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R11*Bilans!F11+S11","v":9.850518518518518},{"v":0.5923546043825481,"d":"59.24%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A10'!$C$39+'251.A10'!$C$40)","v":5.835},null,4.015518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC11*Bilans!F11+AD11","v":3.314074074074074},3.251544374563243,429.0087647798743,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":52.34515676042776},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":8.423185185185186},{"v":0.6927308223334182,"d":"69.27%"},5.835,null,2.5881851851851865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU11*Bilans!F11+AV11","v":2.7742962962962965},2.4078798043326346,317.6956613836478,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":70.6856711426147},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.850518518518518},{"v":0.5923546043825481,"d":"59.24%"},5.835,null,4.015518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W11<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W11<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W11<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W11<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM11*Bilans!F11+BN11","v":3.314074074074074},3.251544374563243,429.0087647798743,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":52.34515676042776},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F11<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F11<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F11<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F11<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F11*BT11+BU11","v":2.538859259259259},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.6157971209000257},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC11*Bilans!F11+CD11","v":9.379111111111111},{"v":0.6221271857081931,"d":"62.21%"},5.835,null,3.5441111111111114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN11*Bilans!F11+CO11","v":2.538859259259259},2.20353822501747,290.734833408805,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":77.24059336372557}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R12*Bilans!F12+S12","v":9.717050925925925},{"v":0.6223917674305811,"d":"62.24%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A10'!$C$39+'251.A10'!$C$40)","v":6.047812500000001},null,3.669238425925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC12*Bilans!F12+AD12","v":3.1774537037037036},2.75779000698812,377.9482259827044,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":64.10614098681141},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":8.25188425925926},{"v":0.7329007908968043,"d":"73.29%"},6.047812500000001,null,2.204071759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU12*Bilans!F12+AV12","v":2.6818148148148144},2.3276128581411593,318.99352317610055,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":75.95390031535838},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB12*Bilans!F12+BC12","v":9.717050925925925},{"v":0.6223917674305811,"d":"62.24%"},6.047812500000001,null,3.669238425925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W12<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W12<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W12<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W12<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM12*Bilans!F12+BN12","v":3.1774537037037036},2.75779000698812,377.9482259827044,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":64.10614098681141},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F12<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F12<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F12<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F12<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F12*BT12+BU12","v":2.4636129629629626},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.7262346553653893},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC12*Bilans!F12+CD12","v":9.202555555555556},{"v":0.6571883715876026,"d":"65.72%"},6.047812500000001,null,3.1547430555555547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN12*Bilans!F12+CO12","v":2.4636129629629626},2.138230118798043,293.03909220597484,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":82.68112652878501}]
[null,7,null,null,"E CO V55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":5286.849286053743},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":4.102095659232781},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.3927860395846525},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.9155627422474657},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.102834011800942},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R13*Bilans!F13+S13","v":9.764675925925927},{"v":0.6115794364607878,"d":"61.16%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A10'!$C$39+'251.A10'!$C$40)","v":5.971875},null,3.7928009259259268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC13*Bilans!F13+AD13","v":3.226203703703704},2.8001013277428375,378.6437020440252,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":62.29783482179066},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ13*Bilans!F13+AK13","v":8.31300925925926},{"v":0.7183770417852428,"d":"71.84%"},5.971875,null,2.3411342592592606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU13*Bilans!F13+AV13","v":2.714814814814815},2.356254367575122,318.6244968553459,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":74.03286011922415},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.764675925925927},{"v":0.6115794364607878,"d":"61.16%"},5.971875,null,3.7928009259259268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W13<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W13<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W13<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W13<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM13*Bilans!F13+BN13","v":3.226203703703704},2.8001013277428375,378.6437020440252,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":62.29783482179066},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F13<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F13<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F13<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F13<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F13*BT13+BU13","v":2.4904629629629627},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.6860616425623682},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC13*Bilans!F13+CD13","v":9.265555555555554},{"v":0.644524223528001,"d":"64.45%"},5.971875,null,3.2936805555555546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN13*Bilans!F13+CO13","v":2.4904629629629627},2.1615338923829484,292.29342059748416,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":80.70206560938591}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":4.102304356929684},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.392994737281556},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.915771439944369},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1030427149526205},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R14*Bilans!F14+S14","v":10.171546296296297},{"v":0.5233348838945242,"d":"52.33%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A10'!$C$39+'251.A10'!$C$40)","v":5.323125},null,4.848421296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.6426851851851856},3.5739552760307487,427.64161855345924,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":43.18883088302865},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":8.835212962962963},{"v":0.6024897217887598,"d":"60.25%"},5.323125,null,3.512087962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU14*Bilans!F14+AV14","v":2.9967407407407407},2.600944793850454,311.2160493081761,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":59.345723279075074},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB14*Bilans!F14+BC14","v":10.171546296296297},{"v":0.5233348838945242,"d":"52.33%"},5.323125,null,4.848421296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W14<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W14<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W14<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W14<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.6426851851851856},3.5739552760307487,427.64161855345924,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":43.18883088302865},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F14<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F14<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F14<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F14<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F14*BT14+BU14","v":2.719848148148148},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.375188429637276},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC14*Bilans!F14+CD14","v":9.803777777777778},{"v":0.5429667135117981,"d":"54.30%"},5.323125,null,4.480652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN14*Bilans!F14+CO14","v":2.719848148148148},2.6685302585604473,319.3029880880503,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":57.842683066770846}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.3034206679714444},{"$nulls":4},{"$f":"F11","v":4.118052603100016},{"$f":"F15","v":3.3034206679714444},{"$f":"F28","v":3.9038222205989213},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R15*Bilans!F15+S15","v":9.840523148148147},{"v":0.594575858611853,"d":"59.46%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A10'!$C$39+'251.A10'!$C$40)","v":5.8509375},null,3.9895856481481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC15*Bilans!F15+AD15","v":3.3038425925925927},3.241505939902167,428.92416973270446,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":52.659482402537826},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":8.410356481481482},{"v":0.6956824616035013,"d":"69.57%"},5.8509375,null,2.5594189814814827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU15*Bilans!F15+AV15","v":2.7673703703703705},2.4018686233403215,317.82126091194965,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":71.06801069019754},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.840523148148147},{"v":0.594575858611853,"d":"59.46%"},5.8509375,null,3.9895856481481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W15<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W15<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W15<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W15<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM15*Bilans!F15+BN15","v":3.3038425925925927},3.241505939902167,428.92416973270446,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":52.659482402537826},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F15<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F15<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F15<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F15<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F15*BT15+BU15","v":2.5332240740740737},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.6238405018929916},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC15*Bilans!F15+CD15","v":9.36588888888889},{"v":0.624707122774133,"d":"62.47%"},5.8509375,null,3.51495138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN15*Bilans!F15+CO15","v":2.5332240740740737},2.1986473095737242,290.9305086210691,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":77.63683800340615}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.9946311230270903},{"$f":"F19","v":3.9946311230270903},{"$f":"F19","v":3.9946311230270903},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R16*Bilans!F16+S16","v":10.628981481481482},{"v":0.43219098725532046,"d":"43.22%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.59375},null,6.035231481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC16*Bilans!F16+AD16","v":4.110925925925926},4.110925925925926,419.9310833333334,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":32.05445740799135},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":9.422314814814815},{"v":0.48753943062666444,"d":"48.75%"},4.59375,null,4.828564814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU16*Bilans!F16+AV16","v":3.3137037037037036},3.3137037037037036,338.49483333333336,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":39.766228903543094},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB16*Bilans!F16+BC16","v":10.628981481481482},{"v":0.43219098725532046,"d":"43.22%"},4.59375,null,6.035231481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W16<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W16<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W16<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W16<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM16*Bilans!F16+BN16","v":4.110925925925926},4.110925925925926,419.9310833333334,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":32.05445740799135},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F16<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F16<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F16<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F16<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F16*BT16+BU16","v":2.9777407407407406},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0828741651015563},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC16*Bilans!F16+CD16","v":10.408888888888889},{"v":0.4413295260461144,"d":"44.13%"},4.59375,null,5.815138888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN16*Bilans!F16+CO16","v":2.9777407407407406},2.9777407407407406,304.1762166666667,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":44.2528451846416}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":649.1853024938019},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R17*Bilans!F17+S17","v":10.552546296296297},{"v":0.44687081843508014,"d":"44.69%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.715625},null,5.836921296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC17*Bilans!F17+AD17","v":4.032685185185185},4.032685185185185,423.7343958333333,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":33.612033614217154},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":9.324212962962962},{"v":0.5057397357536879,"d":"50.57%"},4.715625,null,4.608587962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU17*Bilans!F17+AV17","v":3.2607407407407405},3.1992173305380853,336.15776100628926,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":42.36872209528885},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB17*Bilans!F17+BC17","v":10.552546296296297},{"v":0.44687081843508014,"d":"44.69%"},4.715625,null,5.836921296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W17<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W17<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W17<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W17<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM17*Bilans!F17+BN17","v":4.032685185185185},4.032685185185185,423.7343958333333,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":33.612033614217154},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F17<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F17<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F17<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F17<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F17*BT17+BU17","v":2.934648148148148},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1281433195979074},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC17*Bilans!F17+CD17","v":10.307777777777778},{"v":0.4574822140778269,"d":"45.75%"},4.715625,null,5.592152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN17*Bilans!F17+CO17","v":2.934648148148148},2.934648148148148,308.3581541666666,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":46.188416177092336}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6636.174497767025},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R18*Bilans!F18+S18","v":10.52726388888889},{"v":0.45177337152341207,"d":"45.18%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.7559375},null,5.771326388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC18*Bilans!F18+AD18","v":4.006805555555555},4.006805555555555,424.89167812499994,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":34.14061977884849},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":9.29176388888889},{"v":0.5118444201630177,"d":"51.18%"},4.7559375,null,4.535826388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU18*Bilans!F18+AV18","v":3.2432222222222222},3.182029350104822,337.43034735849056,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":42.98980617369029},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB18*Bilans!F18+BC18","v":10.52726388888889},{"v":0.45177337152341207,"d":"45.18%"},4.7559375,null,5.771326388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W18<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W18<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W18<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W18<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM18*Bilans!F18+BN18","v":4.006805555555555},4.006805555555555,424.89167812499994,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":34.14061977884849},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F18<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F18<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F18<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F18<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F18*BT18+BU18","v":2.9203944444444443},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1434109928072886},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC18*Bilans!F18+CD18","v":10.274333333333333},{"v":0.4628949972423191,"d":"46.29%"},4.7559375,null,5.518395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN18*Bilans!F18+CO18","v":2.9203944444444443},2.9203944444444443,309.68592787499995,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":46.84121532289207}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.9946311230270903},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":7487.668872629201},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R19*Bilans!F19+S19","v":10.460236111111112},{"v":0.46488553875324146,"d":"46.49%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.8628125},null,5.597423611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.9381944444444446},3.9381944444444446,427.71745312499996,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":35.57561135602186},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":9.205736111111111},{"v":0.5282372252807354,"d":"52.82%"},4.8628125,null,4.342923611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU19*Bilans!F19+AV19","v":3.1967777777777777},3.1364612159329144,340.64321150943397,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":44.669347189210285},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB19*Bilans!F19+BC19","v":10.460236111111112},{"v":0.46488553875324146,"d":"46.49%"},4.8628125,null,5.597423611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W19<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W19<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W19<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W19<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.9381944444444446},3.9381944444444446,427.71745312499996,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":35.57561135602186},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F19<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F19<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F19<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F19<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F19*BT19+BU19","v":2.882605555555555},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1846188536991042},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC19*Bilans!F19+CD19","v":10.185666666666666},{"v":0.47741720391399683,"d":"47.74%"},4.8628125,null,5.322854166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN19*Bilans!F19+CO19","v":2.882605555555555},2.882605555555555,313.0725828749999,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":48.6031377862235}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8175.0553933133015},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R20*Bilans!F20+S20","v":10.02749537037037},{"v":0.5537586700271798,"d":"55.38%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A10'!$C$39+'251.A10'!$C$40)","v":5.5528125},null,4.474682870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.4952314814814818},3.4292837176799447,429.2348697327045,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":47.0844900255843},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":8.650328703703703},{"v":0.6419192484122045,"d":"64.19%"},5.5528125,null,3.0975162037037034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU20*Bilans!F20+AV20","v":2.8969259259259257},2.5143130677847654,314.7102809119496,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":64.21876299686882},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB20*Bilans!F20+BC20","v":10.02749537037037},{"v":0.5537586700271798,"d":"55.38%"},5.5528125,null,4.474682870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W20<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W20<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W20<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W20<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.4952314814814818},3.4292837176799447,429.2348697327045,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":47.0844900255843},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F20<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F20<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F20<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F20<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F20*BT20+BU20","v":2.638635185185185},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.479071321242815},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC20*Bilans!F20+CD20","v":9.613222222222221},{"v":0.5776224008599268,"d":"57.76%"},5.5528125,null,4.0604097222222215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN20*Bilans!F20+CO20","v":2.638635185185185},2.5888496156533893,324.03983426729565,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":62.369816316753585}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":9071.200315072772},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R21*Bilans!F21+S21","v":9.539124999999999},{"v":0.6521824590829873,"d":"65.22%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A10'!$C$39+'251.A10'!$C$40)","v":6.22125},null,3.317874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC21*Bilans!F21+AD21","v":3.1193750000000002},2.707382075471698,382.3094228773586,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":67.28304130042774},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ21*Bilans!F21+AK21","v":9.014249999999999},{"v":0.6901572510192197,"d":"69.02%"},6.22125,null,2.7929999999999984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.4237749999999996},2.103653773584905,297.0569493679245,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":86.59262388485806},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB21*Bilans!F21+BC21","v":8.1544375},{"v":0.7629281602808288,"d":"76.29%"},6.22125,null,1.9331874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W21<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W21<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W21<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W21<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.9149999999999996},1.6620754716981128,234.70167735849057,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":109.59845271881036},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F21<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F21<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F21<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F21<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.4237749999999996},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.787480273540243},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC21*Bilans!F21+CD21","v":6.561999999999999},{"v":0.9480722340749773,"d":"94.81%"},6.22125,null,0.340749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN21*Bilans!F21+CO21","v":1.975375},1.4535778301886795,205.2597254009435,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":125.31898617107755}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R22*Bilans!F22+S22","v":10.768328703703705},{"v":0.4059648084940447,"d":"40.60%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.3715625},null,6.396766203703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC22*Bilans!F22+AD22","v":4.253564814814815},4.253564814814815,411.8195114583333,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":29.362330289408664},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":9.601162037037037},{"v":0.4553159797883261,"d":"45.53%"},4.3715625,null,5.229599537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU22*Bilans!F22+AV22","v":3.4102592592592593},3.4102592592592593,330.17277583333333,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":36.623190644786426},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB22*Bilans!F22+BC22","v":10.768328703703705},{"v":0.4059648084940447,"d":"40.60%"},4.3715625,null,6.396766203703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W22<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W22<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W22<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W22<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM22*Bilans!F22+BN22","v":4.253564814814815},4.253564814814815,411.8195114583333,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":29.362330289408664},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F22<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F22<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F22<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F22<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F22*BT22+BU22","v":3.0563018518518517},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.0036300224854173},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC22*Bilans!F22+CD22","v":10.593222222222222},{"v":0.4126754266354797,"d":"41.27%"},4.3715625,null,6.221659722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN22*Bilans!F22+CO22","v":3.0563018518518517},3.0563018518518517,295.9035045416666,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":40.86460731106281}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R23*Bilans!F23+S23","v":10.332060185185187},{"v":0.49043340913418987,"d":"49.04%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A10'!$C$39+'251.A10'!$C$40)","v":5.0671875},null,5.264872685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.8069907407407406},3.8069907407407406,432.1410364583333,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":38.463746032518145},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":9.041226851851851},{"v":0.5604535294855613,"d":"56.05%"},5.0671875,null,3.974039351851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU23*Bilans!F23+AV23","v":3.107962962962963},3.0493221523410203,346.13618081761,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":48.02087732435293},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB23*Bilans!F23+BC23","v":10.332060185185187},{"v":0.49043340913418987,"d":"49.04%"},5.0671875,null,5.264872685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W23<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W23<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W23<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W23<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.8069907407407406},3.8069907407407406,432.1410364583333,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":38.463746032518145},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F23<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F23<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F23<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F23<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F23*BT23+BU23","v":2.8103425925925922},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.266505665251041},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC23*Bilans!F23+CD23","v":10.01611111111111},{"v":0.5059036829552388,"d":"50.59%"},5.0671875,null,4.94892361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN23*Bilans!F23+CO23","v":2.8103425925925922},2.757317260656883,312.9899755503144,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":53.10637520367}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R24*Bilans!F24+S24","v":9.65978125},{"v":0.6326812524869546,"d":"63.27%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A10'!$C$39+'251.A10'!$C$40)","v":6.1115625},null,3.54821875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC24*Bilans!F24+AD24","v":3.14984375},2.733826650943396,378.84686272110844,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":65.39001839722036},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ24*Bilans!F24+AK24","v":9.1385625},{"v":0.6687662857260099,"d":"66.88%"},6.1115625,null,3.027000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.44644375},2.1233285377358486,294.2455604380895,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":84.19091620678775},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB24*Bilans!F24+BC24","v":8.211109375000001},{"v":0.744304115422893,"d":"74.43%"},6.1115625,null,2.0995468750000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W24<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W24<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W24<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W24<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.9854166666666666},1.7231918238993709,238.79561497641504,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":103.74061234545371},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F24<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F24<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F24<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F24<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.44644375},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.75238547790032},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC24*Bilans!F24+CD24","v":6.6205},{"v":0.9231270296805377,"d":"92.31%"},6.1115625,null,0.5089375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN24*Bilans!F24+CO24","v":1.98634375},1.461649174528302,202.55168848319576,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":122.30361301143988}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R25*Bilans!F25+S25","v":9.94400462962963},{"v":0.5717955403055535,"d":"57.18%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A10'!$C$39+'251.A10'!$C$40)","v":5.6859375},null,4.25806712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC25*Bilans!F25+AD25","v":3.4097685185185185},3.3454332634521315,429.42817727987426,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":49.49661582223021},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":8.543171296296297},{"v":0.6655534932870902,"d":"66.56%"},5.6859375,null,2.8572337962962973,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU25*Bilans!F25+AV25","v":2.839074074074074},2.4641020265548566,316.2982963836478,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":67.1999873444825},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.94400462962963},{"v":0.5717955403055535,"d":"57.18%"},5.6859375,null,4.25806712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W25<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W25<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W25<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W25<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM25*Bilans!F25+BN25","v":3.4097685185185185},3.3454332634521315,429.42817727987426,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":49.49661582223021},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F25<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F25<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F25<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F25<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F25*BT25+BU25","v":2.5915648148148147},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.542261396482177},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC25*Bilans!F25+CD25","v":9.502777777777778},{"v":0.5983447822274188,"d":"59.83%"},5.6859375,null,3.8168402777777786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN25*Bilans!F25+CO25","v":2.5915648148148147},2.542667365478686,326.3831397012579,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":65.12358920720494}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17464.687200000008},null,{"$f":"F26/F28","v":4473.740404428711},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R26*Bilans!F26+S26","v":9.605125},{"v":0.6414544318788147,"d":"64.15%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A10'!$C$39+'251.A10'!$C$40)","v":6.16125},null,3.4438749999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC26*Bilans!F26+AD26","v":3.136041666666667},2.7218474842767293,380.4326228773584,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":66.24298423830004},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ26*Bilans!F26+AK26","v":9.08225},{"v":0.6783836604365658,"d":"67.84%"},6.16125,null,2.9210000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.4361749999999995},2.1144160377358485,295.5319295943395,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":85.27333163489989},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB26*Bilans!F26+BC26","v":8.1854375},{"v":0.7527086976108485,"d":"75.27%"},6.16125,null,2.024187500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W26<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W26<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W26<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W26<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.9535185185185182},1.6955066387141855,236.98096289308168,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":106.34184254019544},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F26<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F26<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F26<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F26<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.4361749999999995},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.7682022022227475},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC26*Bilans!F26+CD26","v":6.593999999999999},{"v":0.9343721565059145,"d":"93.44%"},6.16125,null,0.4327499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN26*Bilans!F26+CO26","v":1.981375},1.457992924528302,203.78367106132075,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":123.66541494591458}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R27*Bilans!F27+S27","v":9.988689814814816},{"v":0.5621045005995207,"d":"56.21%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A10'!$C$39+'251.A10'!$C$40)","v":5.6146875000000005},null,4.374002314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC27*Bilans!F27+AD27","v":3.4555092592592596},3.390310971348708,429.39136029874226,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":48.19077848041907},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ27*Bilans!F27+AK27","v":8.600523148148149},{"v":0.652830927059239,"d":"65.28%"},5.6146875000000005,null,2.9858356481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU27*Bilans!F27+AV27","v":2.870037037037037},2.490975541579315,315.4882797798742,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":65.58945371916964},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.988689814814816},{"v":0.5621045005995207,"d":"56.21%"},5.6146875000000005,null,4.374002314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W27<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W27<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W27<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W27<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM27*Bilans!F27+BN27","v":3.4555092592592596},3.390310971348708,429.39136029874226,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":48.19077848041907},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F27<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F27<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F27<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F27<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F27*BT27+BU27","v":2.616757407407407},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5081585988879374},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC27*Bilans!F27+CD27","v":9.56188888888889},{"v":0.5871943886029027,"d":"58.72%"},5.6146875000000005,null,3.947201388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN27*Bilans!F27+CO27","v":2.616757407407407},2.5673846261355697,325.1656813616353,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":63.637416589941324}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.9038222205989213},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R28*Bilans!F28+S28","v":10.522560185185187},{"v":0.4526880736407181,"d":"45.27%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.7634375},null,5.759122685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC28*Bilans!F28+AD28","v":4.001990740740741},4.001990740740741,425.10146145833335,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":34.23971565077565},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ28*Bilans!F28+AK28","v":9.285726851851852},{"v":0.5129848827127655,"d":"51.30%"},4.7634375,null,4.522289351851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU28*Bilans!F28+AV28","v":3.239962962962963},3.1788315863032848,337.66343817610067,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":43.106097721694965},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB28*Bilans!F28+BC28","v":10.522560185185187},{"v":0.4526880736407181,"d":"45.27%"},4.7634375,null,5.759122685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W28<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W28<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W28<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W28<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM28*Bilans!F28+BN28","v":4.001990740740741},4.001990740740741,425.10146145833335,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":34.23971565077565},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F28<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F28<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F28<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F28<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F28*BT28+BU28","v":2.9177425925925924},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1462679481410354},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC28*Bilans!F28+CD28","v":10.26811111111111},{"v":0.46390591691645117,"d":"46.39%"},4.7634375,null,5.5046736111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN28*Bilans!F28+CO28","v":2.9177425925925924},2.9177425925925924,309.9299125416666,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":46.963370020329016}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R29*Bilans!F29+S29","v":11.856083333333332},{"v":0.2558022252992487,"d":"25.58%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.0328125000000004},null,8.823270833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC29*Bilans!F29+AD29","v":5.228541666666667},5.03123820754717,325.4582215507076,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":16.585753160091787},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ29*Bilans!F29+AK29","v":10.637583333333334},{"v":0.2851035244533925,"d":"28.51%"},3.0328125000000004,null,7.604770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU29*Bilans!F29+AV29","v":4.083458333333333},3.929365566037735,254.18083505306603,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":21.23672984800586},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB29*Bilans!F29+BC29","v":11.856083333333332},{"v":0.2558022252992487,"d":"25.58%"},3.0328125000000004,null,8.823270833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W29<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W29<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W29<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W29<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM29*Bilans!F29+BN29","v":5.061898148148148},4.870883123689728,315.0852520636793,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":17.131775261482446},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F29<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F29<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F29<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F29<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F29*BT29+BU29","v":3.6238916666666663},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.5331883081493887},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC29*Bilans!F29+CD29","v":11.764166666666666},{"v":0.25780087837359217,"d":"25.78%"},3.0328125000000004,null,8.731354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN29*Bilans!F29+CO29","v":3.6238916666666663},3.487141037735849,225.57443587853777,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":23.929882415705475}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17464.162955050324},null,{"$f":"F30/F32","v":5879.37604834722},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R30*Bilans!F30+S30","v":11.35955},{"v":0.3171615512938452,"d":"31.72%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.6028124999999998},null,7.756737500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC30*Bilans!F30+AD30","v":4.7978749999999994},4.616823113207547,361.8088853242924,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":21.896891546655922},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ30*Bilans!F30+AK30","v":10.201849999999999},{"v":0.35315285953037934,"d":"35.32%"},3.6028124999999998,null,6.599037499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU30*Bilans!F30+AV30","v":3.784525},3.6417127358490564,285.39192282665095,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":27.760035547238235},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB30*Bilans!F30+BC30","v":11.35955},{"v":0.3171615512938452,"d":"31.72%"},3.6028124999999998,null,7.756737500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W30<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W30<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W30<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W30<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM30*Bilans!F30+BN30","v":4.695972222222222},4.51876572327044,354.12437281839624,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":22.372054935132496},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F30<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F30<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F30<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F30<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F30*BT30+BU30","v":3.3695449999999996},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.724403443194853},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC30*Bilans!F30+CD30","v":11.257499999999999},{"v":0.3200366422385077,"d":"32.00%"},3.6028124999999998,null,7.654687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN30*Bilans!F30+CO30","v":3.3695449999999996},3.242392358490566,254.09818315400943,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":31.1788530882988}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R31*Bilans!F31+S31","v":11.1513},{"v":0.34452261171343246,"d":"34.45%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.841875},null,7.309425000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC31*Bilans!F31+AD31","v":4.61725},4.443014150943396,373.6797051650943,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":24.41933478356419},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ31*Bilans!F31+AK31","v":10.019099999999998},{"v":0.3834551007575531,"d":"38.35%"},3.841875,null,6.177224999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU31*Bilans!F31+AV31","v":3.65915},3.5210688679245283,296.13949713679244,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":30.813214415755507},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB31*Bilans!F31+BC31","v":11.1513},{"v":0.34452261171343246,"d":"34.45%"},3.841875,null,7.309425000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W31<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W31<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W31<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W31<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM31*Bilans!F31+BN31","v":4.5425},4.3710849056603776,367.630095990566,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.82117193823043},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F31<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F31<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F31<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F31<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F31*BT31+BU31","v":3.26287},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8134740274666172},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC31*Bilans!F31+CD31","v":11.045},{"v":0.3478383884110457,"d":"34.78%"},3.841875,null,7.203125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN31*Bilans!F31+CO31","v":3.26287},3.139742830188679,264.0680707330188,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":34.555521221933994}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R37*Bilans!F37+S37","v":10.631921296296298},{"v":0.43163059357847494,"d":"43.16%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.5890625},null,6.042858796296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC37*Bilans!F37+AD37","v":4.113935185185185},4.113935185185185,419.7756614583333,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":31.99573378647551},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":9.426087962962963},{"v":0.48684698445753627,"d":"48.68%"},4.5890625,null,4.837025462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU37*Bilans!F37+AV37","v":3.3157407407407407},3.3157407407407407,338.3298958333333,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":39.69802987992181},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB37*Bilans!F37+BC37","v":10.631921296296298},{"v":0.43163059357847494,"d":"43.16%"},4.5890625,null,6.042858796296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W37<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W37<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W37<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W37<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM37*Bilans!F37+BN37","v":4.113935185185185},4.113935185185185,419.7756614583333,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":31.99573378647551},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F37<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F37<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F37<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F37<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F37*BT37+BU37","v":2.979398148148148},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.081159195089737},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC37*Bilans!F37+CD37","v":10.412777777777777},{"v":0.44071453342581235,"d":"44.07%"},4.5890625,null,5.823715277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN37*Bilans!F37+CO37","v":2.979398148148148},2.979398148148148,304.01033854166667,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":44.17951829694662}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R44*Bilans!F44+S44","v":10.520796296296297},{"v":0.4530312977999483,"d":"45.30%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.76625},null,5.754546296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC44*Bilans!F44+AD44","v":4.0001851851851855},4.0001851851851855,425.17968333333334,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":34.27693810471737},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":9.283462962962963},{"v":0.5134129385785557,"d":"51.34%"},4.76625,null,4.5172129629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU44*Bilans!F44+AV44","v":3.2387407407407407},3.177632424877708,337.7505504402516,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":43.14976739491096},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB44*Bilans!F44+BC44","v":10.520796296296297},{"v":0.4530312977999483,"d":"45.30%"},4.76625,null,5.754546296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W44<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W44<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W44<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W44<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM44*Bilans!F44+BN44","v":4.0001851851851855},4.0001851851851855,425.17968333333334,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":34.27693810471737},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F44<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F44<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F44<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F44<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F44*BT44+BU44","v":2.916748148148148},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1473406457216435},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC44*Bilans!F44+CD44","v":10.265777777777778},{"v":0.46428532773400294,"d":"46.43%"},4.76625,null,5.499527777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN44*Bilans!F44+CO44","v":2.916748148148148},2.916748148148148,310.0211606666666,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":47.009235297553595}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R61*Bilans!F61+S61","v":10.372041666666668},{"v":0.4823965869786163,"d":"48.24%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A10'!$C$39+'251.A10'!$C$40)","v":5.0034374999999995},null,5.368604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC61*Bilans!F61+AD61","v":3.847916666666667},3.847916666666667,430.89932812499995,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":37.541723876556574},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ61*Bilans!F61+AK61","v":9.092541666666667},{"v":0.5502793040083217,"d":"55.03%"},5.0034374999999995,null,4.089104166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU61*Bilans!F61+AV61","v":3.135666666666667},3.0765031446540885,344.51451339622645,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":46.955071458651894},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB61*Bilans!F61+BC61","v":10.372041666666668},{"v":0.4823965869786163,"d":"48.24%"},5.0034374999999995,null,5.368604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W61<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W61<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W61<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W61<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM61*Bilans!F61+BN61","v":3.847916666666667},3.847916666666667,430.89932812499995,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":37.541723876556574},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F61<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F61<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F61<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F61<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F61*BT61+BU61","v":2.832883333333333},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2405146699769967},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC61*Bilans!F61+CD61","v":10.068999999999999},{"v":0.4969150362498759,"d":"49.69%"},5.0034374999999995,null,5.0655624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN61*Bilans!F61+CO61","v":2.832883333333333},2.832883333333333,317.23335787499997,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":50.99307242915051}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R71*Bilans!F71+S71","v":11.274616666666667},{"v":0.32819851968359604,"d":"32.82%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.7003125},null,7.574304166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC71*Bilans!F71+AD71","v":4.724208333333333},4.545936320754717,366.89115560731136,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":22.902361065787037},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ71*Bilans!F71+AK71","v":10.127316666666665},{"v":0.36537936175920244,"d":"36.54%"},3.7003125,null,6.4270041666666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU71*Bilans!F71+AV71","v":3.7333916666666664},3.5925089622641506,289.94241707193396,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":28.980491376250825},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB71*Bilans!F71+BC71","v":11.274616666666667},{"v":0.32819851968359604,"d":"32.82%"},3.7003125,null,7.574304166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W71<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W71<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W71<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W71<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM71*Bilans!F71+BN71","v":4.63337962962963},4.458535115303984,359.8372228183963,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":23.351318831746287},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F71<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F71<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F71<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F71<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F71*BT71+BU71","v":3.326038333333333},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.76004034830226},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC71*Bilans!F71+CD71","v":11.170833333333333},{"v":0.33124766878030587,"d":"33.12%"},3.7003125,null,7.470520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN71*Bilans!F71+CO71","v":3.326038333333333},3.2005274528301886,258.30656939929247,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":32.52984907469999}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R77*Bilans!F77+S77","v":11.0386},{"v":0.3597602956896708,"d":"35.98%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.97125},null,7.067350000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC77*Bilans!F77+AD77","v":4.5195},4.348952830188679,379.2721763207547,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":25.86850315300365},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ77*Bilans!F77+AK77","v":9.9202},{"v":0.40031955000907243,"d":"40.03%"},3.97125,null,5.94895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU77*Bilans!F77+AV77","v":3.5913},3.5913,313.197273,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":31.32595438977529},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB77*Bilans!F77+BC77","v":11.0386},{"v":0.3597602956896708,"d":"35.98%"},3.97125,null,7.067350000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W77<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W77<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W77<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W77<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM77*Bilans!F77+BN77","v":4.459444444444444},4.291163522012578,374.2323707547169,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":26.216875545035506},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F77<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F77<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F77<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F77<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F77*BT77+BU77","v":3.2051399999999997},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.864149459929988},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC77*Bilans!F77+CD77","v":10.93},{"v":0.3633348581884721,"d":"36.33%"},3.97125,null,6.95875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN77*Bilans!F77+CO77","v":3.2051399999999997},3.0841913207547167,268.9723250830188,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":36.47662816600835}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R94*Bilans!F94+S94","v":10.737166666666667},{"v":0.41177064092016824,"d":"41.18%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.42125},null,6.315916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC94*Bilans!F94+AD94","v":4.221666666666667},4.221666666666667,413.76554999999996,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":29.948574812475325},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ94*Bilans!F94+AK94","v":9.561166666666667},{"v":0.46241741767915345,"d":"46.24%"},4.42125,null,5.139916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU94*Bilans!F94+AV94","v":3.3886666666666665},3.3886666666666665,332.12321999999995,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":37.310515443635644},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB94*Bilans!F94+BC94","v":10.737166666666667},{"v":0.41177064092016824,"d":"41.18%"},4.42125,null,6.315916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W94<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W94<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W94<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W94<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM94*Bilans!F94+BN94","v":4.221666666666667},4.221666666666667,413.76554999999996,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":29.948574812475325},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F94<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F94<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F94<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F94<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F94*BT94+BU94","v":3.038733333333333},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.0209955902678756},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC94*Bilans!F94+CD94","v":10.552},{"v":0.4189963987869598,"d":"41.90%"},4.42125,null,6.13075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN94*Bilans!F94+CO94","v":3.038733333333333},3.038733333333333,297.82625399999995,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":41.6071060310217}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R104*Bilans!F104+S104","v":16.1517375},{"v":0.13042327489534794,"d":"13.04%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.1065625},null,14.045175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC104*Bilans!F104+AD104","v":6.022125},5.794875,246.03590531250003,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.451485148514852},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ104*Bilans!F104+AK104","v":16.1517375},{"v":0.13042327489534794,"d":"13.04%"},2.1065625,null,14.045175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU104*Bilans!F104+AV104","v":6.022125},5.794875,246.03590531250003,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":9.451485148514852},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB104*Bilans!F104+BC104","v":16.1517375},{"v":0.13042327489534794,"d":"13.04%"},2.1065625,null,14.045175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W104<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W104<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W104<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W104<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM104*Bilans!F104+BN104","v":4.686527777777776},4.5096776729559735,191.46963979952827,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":12.145030969386248},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F104<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F104<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F104<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F104<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F104*BT104+BU104","v":4.104645},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.236490610028395},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC104*Bilans!F104+CD104","v":13.667525},{"v":0.15412903945666828,"d":"15.41%"},2.1065625,null,11.560962499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN104*Bilans!F104+CO104","v":4.625824999999999},4.451265566037735,188.98960777004714,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":12.304405160160623}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F116<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F116<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F116<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F116<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F116<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F116<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F116<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F116<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F116<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F116<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F116<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F116<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F116<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F116<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F116<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F116*BT116+BU116","v":4.042741666666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2707362371657847},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F119<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F119<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F119<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F119<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F119<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F119<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F119<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F119<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F119<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F119<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F119<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F119<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F119<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F119<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F119<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F119*BT119+BU119","v":4.529756666666667},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.026598926947511},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F136<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F136<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F136<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F136<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F136<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F136<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F136<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F136<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F136<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F136<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F136<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F136<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F136<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F136<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F136<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F136*BT136+BU136","v":4.798846666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.912959641691684},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F142<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F142<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F142<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F142<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F142<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F142<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F142<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F142<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F142<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F142<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F142<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F142<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F142<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F142<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F142<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F142*BT142+BU142","v":4.556286666666667},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.014798600614828},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F152<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F152<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F152<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F152<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F152<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F152<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F152<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F152<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F152<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F152<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F152<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F152<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F152<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F152<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F152<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F152*BT152+BU152","v":5.002875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8349449066786598},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F169<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F169<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F169<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F169<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F169<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F169<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F169<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F169<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F169<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F169<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F169<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F169<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F169<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F169<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F169<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F169*BT169+BU169","v":5.253015},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7475678253345934},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F175<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F175<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F175<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F175<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F175<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F175<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F175<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F175<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F175<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F175<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F175<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F175<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F175<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F175<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F175<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F175*BT175+BU175","v":4.7710533333333345},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.924103412523859},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F185<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F185<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F185<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F185<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F185<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F185<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F185<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F185<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F185<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F185<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F185<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F185<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F185<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F185<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F185<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F185*BT185+BU185","v":5.507576666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6667947730187445},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F201<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F201<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F201<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F201<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F201<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F201<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F201<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F201<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F201<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F201<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F201<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F201<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F201<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F201<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F201<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F201*BT201+BU201","v":5.342711666666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7182286023919815},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F211<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F211<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F211<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F211<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F211<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F211<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F211<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.2330000000000001},{"$f":"IF(Bilans!F211<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F211<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F211<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F211<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F211<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F211<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F211<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F211<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":0.8639999999999981},{"$f":"Bilans!F211*BT211+BU211","v":5.932720833333334},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5473507447749169},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F217<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F217<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F217<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F217<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F217<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F217<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F217<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F217<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F217<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F217<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F217<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F217<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F217<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F217<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F217<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F217*BT217+BU217","v":5.011718333333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8317070891520577},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F234<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F234<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F234<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F234<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F234<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F234<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F234<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.2330000000000001},{"$f":"IF(Bilans!F234<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F234<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F234<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F234<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F234<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F234<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F234<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F234<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":0.8639999999999981},{"$f":"Bilans!F234*BT234+BU234","v":6.559879166666668},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.3994160207473332},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F244<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F244<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F244<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F244<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F244<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F244<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F244<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F244<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F244<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F244<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F244<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F244<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F244<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F244<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F244<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F244*BT244+BU244","v":4.604293333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9937913020311482},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R250*Bilans!F250+S250","v":16.82615},{"v":0.10675347598826825,"d":"10.68%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.7962499999999997},null,15.029899999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC250*Bilans!F250+AD250","v":6.394500000000001},6.153198113207548,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ250*Bilans!F250+AK250","v":16.82615},{"v":0.10675347598826825,"d":"10.68%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":15.029899999999998},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU250*Bilans!F250+AV250","v":6.394500000000001},6.153198113207548,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB250*Bilans!F250+BC250","v":16.82615},{"v":0.10675347598826825,"d":"10.68%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":15.029899999999998},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W250<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W250<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W250<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W250<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM250*Bilans!F250+BN250","v":4.885740740740739},4.701373165618447,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F250<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F250<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F250<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F250<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F250*BT250+BU250","v":4.313726666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.128090328702638},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC250*Bilans!F250+CD250","v":14.6357},{"v":0.12273072008855057,"d":"12.27%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":12.83945},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN250*Bilans!F250+CO250","v":4.8547666666666665},4.6715679245283015,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A10'!$C$39+'251.A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W260<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W260<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W260<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W260<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.7342129629629635},2.631035115303984,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F260<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F260<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F260<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F260<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F260*BT260+BU260","v":5.361661666666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.71215577757766},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R277*Bilans!F277+S277","v":18.0384625},{"v":0.06865538013564072,"d":"6.87%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.2384375000000003},null,16.800025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC277*Bilans!F277+AD277","v":7.0638749999999995},6.797313679245282,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ277*Bilans!F277+AK277","v":18.0384625},{"v":0.06865538013564072,"d":"6.87%"},1.2384375000000003,null,16.800025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU277*Bilans!F277+AV277","v":7.0638749999999995},6.797313679245282,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB277*Bilans!F277+BC277","v":18.0384625},{"v":0.06865538013564072,"d":"6.87%"},1.2384375000000003,null,16.800025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W277<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W277<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W277<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W277<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM277*Bilans!F277+BN277","v":5.243842592592591},5.045961740041927,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F277<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F277<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F277<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F277<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F277*BT277+BU277","v":4.689568333333334},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9575362480057688},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC277*Bilans!F277+CD277","v":16.376075},{"v":0.07562480631042544,"d":"7.56%"},1.2384375000000003,null,15.1376375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN277*Bilans!F277+CO277","v":5.266308333333333},5.067579716981132,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R286*Bilans!F286+S286","v":16.976925},{"v":0.10171895087007804,"d":"10.17%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.7268749999999997},null,15.250050000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC286*Bilans!F286+AD286","v":6.47775},6.233306603773586,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ286*Bilans!F286+AK286","v":16.976925},{"v":0.10171895087007804,"d":"10.17%"},1.7268749999999997,null,15.250050000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU286*Bilans!F286+AV286","v":6.47775},6.233306603773586,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB286*Bilans!F286+BC286","v":16.976925},{"v":0.10171895087007804,"d":"10.17%"},1.7268749999999997,null,15.250050000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W286<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W286<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W286<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W286<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM286*Bilans!F286+BN286","v":4.930277777777777},4.744229559748427,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F286<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F286<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F286<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F286<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F286*BT286+BU286","v":4.36047},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1052776420890407},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC286*Bilans!F286+CD286","v":14.85215},{"v":0.11627104493288848,"d":"11.63%"},1.7268749999999997,null,13.125275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN286*Bilans!F286+CO286","v":4.90595},4.720819811320754,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R292*Bilans!F292+S292","v":14.510916666666668},{"v":0.17094888331198918,"d":"17.09%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.4806249999999994},null,12.030291666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC292*Bilans!F292+AD292","v":5.6655},5.4517075471698115,280.4085776886792,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":12.170709713591549},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ292*Bilans!F292+AK292","v":12.365833333333335},{"v":0.20060314037334046,"d":"20.06%"},2.4806249999999994,null,9.885208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU292*Bilans!F292+AV292","v":4.3901666666666666},4.2245,217.28715749999995,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":15.706272931707892},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB292*Bilans!F292+BC292","v":14.510916666666668},{"v":0.17094888331198918,"d":"17.09%"},2.4806249999999994,null,12.030291666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W292<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W292<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W292<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W292<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM292*Bilans!F292+BN292","v":5.346388888888888},5.1446383647798735,264.6144742924527,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.897145590298258},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F292<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F292<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F292<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F292<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.8932},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3579574642967223},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC292*Bilans!F292+CD292","v":12.365833333333335},{"v":0.20060314037334046,"d":"20.06%"},2.4806249999999994,null,9.885208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN292*Bilans!F292+CO292","v":4.3901666666666666},4.2245,217.28715749999995,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":15.706272931707892}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R309*Bilans!F309+S309","v":12.533499999999998},{"v":0.22529620616747123,"d":"22.53%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.8237500000000004},null,9.709749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC309*Bilans!F309+AD309","v":5.390999999999999},5.187566037735849,309.5420654716981,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":14.83823038397329},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ309*Bilans!F309+AK309","v":11.094999999999999},{"v":0.2545065344749888,"d":"25.45%"},2.8237500000000004,null,8.271249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU309*Bilans!F309+AV309","v":4.196999999999999},4.038622641509433,240.9846130188679,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":19.059542530378845},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB309*Bilans!F309+BC309","v":12.533499999999998},{"v":0.22529620616747123,"d":"22.53%"},2.8237500000000004,null,9.709749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W309<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W309<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W309<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W309<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM309*Bilans!F309+BN309","v":5.1261111111111095},4.932672955974842,294.3325952830188,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":15.604987536577442},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F309<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F309<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F309<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F309<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.7223999999999995},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.46615087040619},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC309*Bilans!F309+CD309","v":11.094999999999999},{"v":0.2545065344749888,"d":"25.45%"},2.8237500000000004,null,8.271249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN309*Bilans!F309+CO309","v":4.196999999999999},4.038622641509433,240.9846130188679,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":19.059542530378845}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R315*Bilans!F315+S315","v":15.775166666666664},{"v":0.14334238412695063,"d":"14.33%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.2612500000000004},null,13.513916666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC315*Bilans!F315+AD315","v":5.840999999999998},5.620584905660376,259.5024050943397,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":10.596637360645342},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ315*Bilans!F315+AK315","v":13.178333333333331},{"v":0.17158846591627677,"d":"17.16%"},2.2612500000000004,null,10.91708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.513666666666666},4.343339622641508,200.5319903773585,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":13.712789045904168},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB315*Bilans!F315+BC315","v":15.775166666666664},{"v":0.14334238412695063,"d":"14.33%"},2.2612500000000004,null,13.513916666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W315<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W315<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W315<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W315<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM315*Bilans!F315+BN315","v":5.48722222222222},5.280157232704401,243.78485943396225,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":11.279834553240157},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F315<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F315<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F315<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F315<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F315*BT315+BU315","v":4.0024},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.293623825704578},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC315*Bilans!F315+CD315","v":13.178333333333331},{"v":0.17158846591627677,"d":"17.16%"},2.2612500000000004,null,10.91708333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.513666666666666},4.343339622641508,200.5319903773585,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":13.712789045904168}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R325*Bilans!F325+S325","v":11.527783333333334},{"v":0.29577997793736005,"d":"29.58%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.4096875000000004},null,8.118095833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC325*Bilans!F325+AD325","v":4.943791666666666},4.757233490566037,350.7627183431604,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":19.993747456083522},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":10.349483333333332},{"v":0.3294548520135467,"d":"32.95%"},3.4096875000000004,null,6.939795833333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU325*Bilans!F325+AV325","v":3.8858083333333333},3.7391740566037734,275.6986511285378,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":25.437415739451097},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.527783333333334},{"v":0.29577997793736005,"d":"29.58%"},3.4096875000000004,null,8.118095833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W325<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W325<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W325<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W325<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM325*Bilans!F325+BN325","v":4.819953703703703},4.638068658280922,341.97639734669815,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":20.50744221523748},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F325<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F325<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F325<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F325<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F325*BT325+BU325","v":3.4557216666666664},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6564639416851183},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC325*Bilans!F325+CD325","v":11.429166666666665},{"v":0.298332118118848,"d":"29.83%"},3.4096875000000004,null,8.019479166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN325*Bilans!F325+CO325","v":3.4557216666666664},3.325317075471698,245.18394126721702,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":28.60326484400226}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R342*Bilans!F342+S342","v":10.880629629629631},{"v":0.38531777504705944,"d":"38.53%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.1925},null,6.688129629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC342*Bilans!F342+AD342","v":4.368518518518519},4.203668763102725,388.9234339622642,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":28.392056255143007},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ342*Bilans!F342+AK342","v":9.745296296296296},{"v":0.430207545520536,"d":"43.02%"},4.1925,null,5.552796296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU342*Bilans!F342+AV342","v":3.488074074074074},3.488074074074074,322.7166133333334,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":34.216819214678594},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB342*Bilans!F342+BC342","v":10.880629629629631},{"v":0.38531777504705944,"d":"38.53%"},4.1925,null,6.688129629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W342<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W342<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W342<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W342<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM342*Bilans!F342+BN342","v":4.368518518518519},4.203668763102725,388.9234339622642,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":28.392056255143007},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F342<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F342<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F342<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F342<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F342*BT342+BU342","v":3.1196148148148146},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.942670985021893},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC342*Bilans!F342+CD342","v":10.741777777777777},{"v":0.3902985229012371,"d":"39.03%"},4.1925,null,6.549277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN342*Bilans!F342+CO342","v":3.1196148148148146},3.001893501048218,277.73518671698116,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":39.75850574256696}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R352*Bilans!F352+S352","v":10.635449074074074},{"v":0.4309585301078634,"d":"43.10%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.5834375},null,6.052011574074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC352*Bilans!F352+AD352","v":4.117546296296297},4.117546296296297,419.5882614583334,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":31.92537874273378},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":9.430615740740741},{"v":0.48601678045255475,"d":"48.60%"},4.5834375,null,4.8471782407407416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU352*Bilans!F352+AV352","v":3.318185185185185},3.318185185185185,338.13136583333335,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":39.61630158163209},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB352*Bilans!F352+BC352","v":10.635449074074074},{"v":0.4309585301078634,"d":"43.10%"},4.5834375,null,6.052011574074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W352<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W352<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W352<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W352<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM352*Bilans!F352+BN352","v":4.117546296296297},4.117546296296297,419.5882614583334,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":31.92537874273378},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F352<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F352<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F352<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F352<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F352*BT352+BU352","v":2.981387037037037},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.079103748006925},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC352*Bilans!F352+CD352","v":10.417444444444444},{"v":0.4399771483729215,"d":"44.00%"},4.5834375,null,5.834006944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN352*Bilans!F352+CO352","v":2.981387037037037},2.981387037037037,303.8107925416667,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":44.0916336480224}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R358*Bilans!F358+S358","v":10.910615740740742},{"v":0.3798765897806799,"d":"37.99%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.1446875},null,6.765928240740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC358*Bilans!F358+AD358","v":4.399212962962963},4.2332049266247385,386.7985171580189,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":27.84427568310087},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":9.783782407407406},{"v":0.4236283399825013,"d":"42.36%"},4.1446875,null,5.639094907407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU358*Bilans!F358+AV358","v":3.5088518518518517},3.5088518518518517,320.61256583333335,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":33.59233446627049},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB358*Bilans!F358+BC358","v":10.910615740740742},{"v":0.3798765897806799,"d":"37.99%"},4.1446875,null,6.765928240740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W358<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W358<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W358<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W358<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM358*Bilans!F358+BN358","v":4.399212962962963},4.2332049266247385,386.7985171580189,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":27.84427568310087},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F358<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F358<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F358<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F358<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F358*BT358+BU358","v":3.1365203703703703},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9268102597771417},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC358*Bilans!F358+CD358","v":10.781444444444444},{"v":0.3844278492883864,"d":"38.44%"},4.1446875,null,6.6367569444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN358*Bilans!F358+CO358","v":3.1365203703703703},3.018161111111111,275.776926125,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":39.05375513787829}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R369*Bilans!F369+S369","v":10.983883333333335},{"v":0.367271062298853,"d":"36.73%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.0340625},null,6.949820833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC369*Bilans!F369+AD369","v":4.472041666666667},4.303285377358491,381.77672046580193,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":26.59493037625377},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ369*Bilans!F369+AK369","v":9.872183333333332},{"v":0.40862921238294136,"d":"40.86%"},4.0340625,null,5.838120833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU369*Bilans!F369+AV369","v":3.5583583333333335},3.5583583333333335,315.6886554375,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":32.16246490071499},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB369*Bilans!F369+BC369","v":10.983883333333335},{"v":0.367271062298853,"d":"36.73%"},4.0340625,null,6.949820833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W369<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W369<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W369<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W369<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM369*Bilans!F369+BN369","v":4.41912037037037},4.252361111111111,377.258846875,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":26.913418688963652},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F369<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F369<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F369<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F369<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F369*BT369+BU369","v":3.1771116666666663},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.889416855036572},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC369*Bilans!F369+CD369","v":10.874166666666666},{"v":0.37097670319564724,"d":"37.10%"},4.0340625,null,6.8401041666666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN369*Bilans!F369+CO369","v":3.1771116666666663},3.057220660377358,271.2289739370283,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":37.43451576238981}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R370*Bilans!F370+S370","v":10.800666666666668},{"v":0.3999753101660391,"d":"40.00%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.32},null,6.480666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC370*Bilans!F370+AD370","v":4.286666666666667},4.124905660377359,394.25848301886805,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":29.89115634434178},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ370*Bilans!F370+AK370","v":9.642666666666667},{"v":0.4480088495575221,"d":"44.80%"},4.32,null,5.322666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU370*Bilans!F370+AV370","v":3.4326666666666665},3.4326666666666665,328.09428,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":35.91907166440086},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB370*Bilans!F370+BC370","v":10.800666666666668},{"v":0.3999753101660391,"d":"40.00%"},4.32,null,6.480666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W370<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W370<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W370<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W370<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM370*Bilans!F370+BN370","v":4.286666666666667},4.124905660377359,394.25848301886805,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":29.89115634434178},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F370<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F370<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F370<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F370<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F370*BT370+BU370","v":3.074533333333333},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.9858189860791886},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC370*Bilans!F370+CD370","v":10.636},{"v":0.4061677322301618,"d":"40.62%"},4.32,null,6.315999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN370*Bilans!F370+CO370","v":3.074533333333333},3.074533333333333,293.863896,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":40.10306171126243}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R371*Bilans!F371+S371","v":11.081883333333334},{"v":0.3538714839385002,"d":"35.39%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.9215625},null,7.1603208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC371*Bilans!F371+AD371","v":4.557041666666667},4.3850778301886795,377.1934322582548,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":25.304585071692003},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ371*Bilans!F371+AK371","v":9.958183333333332},{"v":0.39380300289042014,"d":"39.38%"},3.9215625,null,6.036620833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU371*Bilans!F371+AV371","v":3.6173583333333332},3.4808542452830187,299.4143800436321,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":31.87797223924783},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB371*Bilans!F371+BC371","v":11.081883333333334},{"v":0.3538714839385002,"d":"35.39%"},3.9215625,null,7.1603208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W371<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W371<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W371<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W371<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM371*Bilans!F371+BN371","v":4.491342592592592},4.3218579664570225,371.755417629717,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":25.67473893432112},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F371<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F371<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F371<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F371<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F371*BT371+BU371","v":3.2273116666666666},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.8444727216202135},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC371*Bilans!F371+CD371","v":10.974166666666665},{"v":0.35734490090363735,"d":"35.73%"},3.9215625,null,7.052604166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN371*Bilans!F371+CO371","v":3.2273116666666666},3.105526320754717,267.1296102955189,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":35.73068251214611}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.541281316513019},{"$f":"SUM(AF7:AF372)/229","v":4.390244861343795},{"$f":"SUM(AG7:AG372)/Z373","v":4.118052603100016},{"$f":"SUM(AH7:AH372)","v":5738.862619378265},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.8446502995309713},{"$f":"SUM(AX7:AX372)/229","v":3.690436620254411},{"$f":"SUM(AY7:AY372)/AR373","v":3.3034206679714444},{"$f":"SUM(AZ7:AZ372)","v":7277.743514924541},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17464.687200000008},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.266880729419375},{"$f":"SUM(BP7:BP372)/229","v":4.129355520767531},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.9038222205989213},{"$f":"SUM(BR7:BR372)","v":6590.356994240441},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1458.040359904888},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":897.3118783887603},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17464.162955050324},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.3398044599061936},{"$f":"SUM(CQ7:CQ372)/229","v":3.2136336205041838},{"$f":"SUM(CR7:CR372)/CK373","v":2.97041094351496},{"$f":"SUM(CS7:CS372)","v":8173.888436684013}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.9946311230270903},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A13","index":38,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":7016.908808599746},null,null,"COP",{"$f":"K13","v":3.866758578087388},{"$f":"L13","v":3.3153111884930526},{"$f":"M13","v":3.59429911355292},{"$f":"N13","v":3.2785794872470646},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997913458487375},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997913458487375},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9971932374298852},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9972004738041446},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.866758578087388},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.0865415126247733E-4},{"$f":"1-L3","v":2.0865415126247733E-4},{"$f":"1-M3","v":0.002806762570114807},{"$f":"1-N3","v":2.7995261958554396E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997913458487375},null,null,"COP-Inst",{"$f":"K14","v":3.8669672757842912},{"$f":"L14","v":3.3155198861899557},{"$f":"M14","v":3.5971137762128365},{"$f":"N14","v":3.281386872792296}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0865415126247733E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.8669672757842912},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R7*Bilans!F7+S7","v":12.415966666666668},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3196992313660636,"d":"31.97%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":8.446591666666666},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC7*Bilans!F7+AD7","v":4.06815},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9146349056603778},{"$f":"AF7*Z7","v":341.2191515518868},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":28.72371312006975},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ7*Bilans!F7+AK7","v":12.177399999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.32596243861579655,"d":"32.60%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":8.208025},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU7*Bilans!F7+AV7","v":3.3480499999999997},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2217084905660376},{"$f":"AX7*AR7","v":280.8202205801886},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":34.90162140034102},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB7*Bilans!F7+BC7","v":12.415966666666668},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3196992313660636,"d":"31.97%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":8.446591666666666},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W7<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W7<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W7<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W7<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM7*Bilans!F7+BN7","v":3.7526574074074075},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.6110476939203355},{"$f":"BP7*BJ7","v":314.75697224056603},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":31.138566845658683},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F7<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F7<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F7<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F7<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F7*BT7+BU7","v":3.15717},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.9076673096475645},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC7*Bilans!F7+CD7","v":12.35525},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3212703101920237,"d":"32.13%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":8.385874999999999},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN7*Bilans!F7+CO7","v":3.15717},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.0380315094339623},{"$f":"CQ7*CK7","v":264.8100165198113},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":37.011745813311215}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R8*Bilans!F8+S8","v":11.968037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3904149014195218,"d":"39.04%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":7.295537037037037},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.6695185185185184},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5310461215932913},{"$f":"AF8*Z8","v":367.370038490566},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":38.009019247655864},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ8*Bilans!F8+AK8","v":11.657333333333332},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.40082065652522025,"d":"40.08%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":6.984833333333332},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU8*Bilans!F8+AV8","v":3.0655925925925924},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.0655925925925924},{"$f":"AX8*AR8","v":318.9442533333333},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":43.77998574379916},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB8*Bilans!F8+BC8","v":11.968037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3904149014195218,"d":"39.04%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":7.295537037037037},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W8<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W8<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W8<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W8<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.6695185185185184},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5310461215932913},{"$f":"BP8*BJ8","v":367.370038490566},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":38.009019247655864},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F8<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F8<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F8<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F8<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F8*BT8+BU8","v":2.906185185185185},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.158780124128615},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC8*Bilans!F8+CD8","v":11.763555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.39720133746410763,"d":"39.72%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":7.091055555555555},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN8*Bilans!F8+CO8","v":2.906185185185185},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.796517819706499},{"$f":"CQ8*CK8","v":290.9497139622641},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":47.992399352594084}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":4539.976277092742},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R9*Bilans!F9+S9","v":11.861601851851853},{"v":0.4089350713826828,"d":"40.89%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.850625},null,7.010976851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.580675925925926},3.580675925925926,387.84091291666664,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":39.02233904730381},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ9*Bilans!F9+AK9","v":11.530666666666667},{"v":0.42067168709528213,"d":"42.07%"},4.850625,null,6.680041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU9*Bilans!F9+AV9","v":3.00137962962963},3.00137962962963,325.09443458333334,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":46.554040888603694},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB9*Bilans!F9+BC9","v":11.861601851851853},{"v":0.4089350713826828,"d":"40.89%"},4.850625,null,7.010976851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W9<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W9<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W9<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W9<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.580675925925926},3.580675925925926,387.84091291666664,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":39.02233904730381},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F9<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F9<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F9<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F9<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F9*BT9+BU9","v":2.849009259259259},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.2221727501113127},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC9*Bilans!F9+CD9","v":11.615777777777778},{"v":0.41758934208260795,"d":"41.76%"},4.850625,null,6.765152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN9*Bilans!F9+CO9","v":2.849009259259259},2.849009259259259,308.59043791666664,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":49.043838501363375}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R10*Bilans!F10+S10","v":11.180976851851852},{"v":0.5357034165586306,"d":"53.57%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A13'!$C$39+'251.A13'!$C$40)","v":5.9896875},null,5.191289351851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.012550925925926},2.9557103424178903,400.9494972248429,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":59.20462586900505},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ10*Bilans!F10+AK10","v":10.720666666666666},{"v":0.5587047602761022,"d":"55.87%"},5.9896875,null,4.730979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU10*Bilans!F10+AV10","v":2.5907546296296298},2.5418724668064296,344.8113548034592,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":68.84362897240749},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB10*Bilans!F10+BC10","v":11.180976851851852},{"v":0.5357034165586306,"d":"53.57%"},5.9896875,null,5.191289351851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W10<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W10<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W10<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W10<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.012550925925926},2.9557103424178903,400.9494972248429,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":59.20462586900505},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F10<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F10<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F10<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F10<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F10*BT10+BU10","v":2.4833842592592594},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.696568489460507},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC10*Bilans!F10+CD10","v":10.670777777777777},{"v":0.5613168622510074,"d":"56.13%"},5.9896875,null,4.681090277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN10*Bilans!F10+CO10","v":2.4833842592592594},2.436527952480783,330.5211080738994,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":71.8201179764139}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.846867501956165},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R11*Bilans!F11+S11","v":11.273407407407408},{"v":0.5175897392092831,"d":"51.76%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A13'!$C$39+'251.A13'!$C$40)","v":5.835},null,5.438407407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.089703703703704},3.031407407407408,399.96389333333343,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":56.14639575799041},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ11*Bilans!F11+AK11","v":10.830666666666666},{"v":0.5387479995075711,"d":"53.87%"},5.835,null,4.995666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU11*Bilans!F11+AV11","v":2.6465185185185183},2.596584206848358,342.5933202515723,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":65.54865409375107},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB11*Bilans!F11+BC11","v":11.273407407407408},{"v":0.5175897392092831,"d":"51.76%"},5.835,null,5.438407407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W11<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W11<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W11<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W11<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.089703703703704},3.031407407407408,399.96389333333343,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":56.14639575799041},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F11<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F11<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F11<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F11<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F11*BT11+BU11","v":2.5330370370370368},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.6241080828167043},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC11*Bilans!F11+CD11","v":10.799111111111111},{"v":0.5403222487447527,"d":"54.03%"},5.835,null,4.964111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN11*Bilans!F11+CO11","v":2.5330370370370368},2.4852438853948287,327.9030782389937,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":68.48527060070003}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R12*Bilans!F12+S12","v":11.146245370370371},{"v":0.5425874183675038,"d":"54.26%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A13'!$C$39+'251.A13'!$C$40)","v":6.047812500000001},null,5.09843287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC12*Bilans!F12+AD12","v":2.983560185185185},2.927266596785465,401.17456892295604,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":60.39466142036423},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ12*Bilans!F12+AK12","v":10.679333333333332},{"v":0.5663099288345091,"d":"56.63%"},6.047812500000001,null,4.631520833333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU12*Bilans!F12+AV12","v":2.569800925925926},2.5213141160027956,345.53979631289315,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":70.11870273438156},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB12*Bilans!F12+BF8","v":3.74763425925926},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.300178240740741,0.38033226736786907,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.92391358790198},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":52.12358641209804},null,{"$f":"IF(Bilans!W12<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W12<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W12<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W12<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W12<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM12*Bilans!F12+BN12","v":2.983560185185185},2.1954499475890987,186.44620163562055,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":117.13892367886294},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F12<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F12<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F12<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F12<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F12*BT12+BU12","v":2.4647268518518515},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.724550650755756},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC12*Bilans!F12+CD12","v":10.622555555555556},{"v":0.5693368670439213,"d":"56.93%"},6.047812500000001,null,4.574743055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":52.12358641209804},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN12*Bilans!F12+CO12","v":2.4647268518518515},2.418222571628232,331.4113578852201,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":140.34736826083696}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":5434.722348378723},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.866758578087388},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.3153111884930526},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.59429911355292},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.2785794872470646},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R13*Bilans!F13+S13","v":11.191620370370371},{"v":0.5336023562602641,"d":"53.36%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A13'!$C$39+'251.A13'!$C$40)","v":5.971875},null,5.219745370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC13*Bilans!F13+AD13","v":3.0214351851851853},2.9644269741439557,400.8646375786164,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":58.84450908100831},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ13*Bilans!F13+AK13","v":10.733333333333333},{"v":0.5563858695652174,"d":"55.64%"},5.971875,null,4.761458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU13*Bilans!F13+AV13","v":2.597175925925926},2.5481726065688335,344.5766407232705,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":68.4569991649378},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB13*Bilans!F13+BC13","v":11.191620370370371},{"v":0.5336023562602641,"d":"53.36%"},5.971875,null,5.219745370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W13<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W13<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W13<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W13<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM13*Bilans!F13+BN13","v":3.0214351851851853},2.9644269741439557,400.8646375786164,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":58.84450908100831},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F13<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F13<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F13<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F13<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F13*BT13+BU13","v":2.489101851851852},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.6880772850537347},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC13*Bilans!F13+CD13","v":10.685555555555556},{"v":0.5588736092336487,"d":"55.89%"},5.971875,null,4.713680555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN13*Bilans!F13+CO13","v":2.489101851851852},2.442137665967855,330.23806588050314,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":71.42932703217072}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.8669672757842912},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.3155198861899557},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5971137762128365},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.281386872792296},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R14*Bilans!F14+S14","v":11.57926851851852},{"v":0.4597116813973888,"d":"45.97%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A13'!$C$39+'251.A13'!$C$40)","v":5.323125},null,6.2561435185185195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.3450092592592595},3.3450092592592595,400.2470829166667,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":46.144849845402625},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ14*Bilans!F14+AK14","v":11.194666666666667},{"v":0.47550544902334446,"d":"47.55%"},5.323125,null,5.871541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU14*Bilans!F14+AV14","v":2.8310462962962966},2.8310462962962966,338.7488445833334,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":54.52222741886425},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB14*Bilans!F14+BC14","v":11.57926851851852},{"v":0.4597116813973888,"d":"45.97%"},5.323125,null,6.2561435185185195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W14<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W14<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W14<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W14<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.3450092592592595},3.3450092592592595,400.2470829166667,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":46.144849845402625},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F14<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F14<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F14<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F14<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F14*BT14+BU14","v":2.6973425925925927},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.4033496617040777},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC14*Bilans!F14+CD14","v":11.223777777777778},{"v":0.474272130595759,"d":"47.43%"},5.323125,null,5.900652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN14*Bilans!F14+CO14","v":2.6973425925925927},2.6973425925925927,322.75052791666667,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":57.22482209856752}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.2135380761834216},{"$nulls":4},{"$f":"F11","v":3.846867501956165},{"$f":"F15","v":3.2135380761834216},{"$f":"F28","v":3.533771064004179},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R15*Bilans!F15+S15","v":11.26388425925926},{"v":0.519442260354402,"d":"51.94%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A13'!$C$39+'251.A13'!$C$40)","v":5.8509375},null,5.412946759259261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.08175462962963},3.0236083158630334,400.0914113757862,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":56.454410481827885},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ15*Bilans!F15+AK15","v":10.819333333333333},{"v":0.5407853995933206,"d":"54.08%"},5.8509375,null,4.968395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU15*Bilans!F15+AV15","v":2.6407731481481482},2.590947239692523,342.84061612421385,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":65.88170626749509},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB15*Bilans!F15+BC15","v":11.26388425925926},{"v":0.519442260354402,"d":"51.94%"},5.8509375,null,5.412946759259261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W15<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W15<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W15<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W15<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.08175462962963},3.0236083158630334,400.0914113757862,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":56.454410481827885},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F15<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F15<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F15<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F15<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F15*BT15+BU15","v":2.5279212962962965},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.631442170865757},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC15*Bilans!F15+CD15","v":10.785888888888888},{"v":0.542462244908471,"d":"54.25%"},5.8509375,null,4.934951388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN15*Bilans!F15+CO15","v":2.5279212962962965},2.480224668064291,328.1895286399371,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":68.82280754558452}]
[null,10,{"$nulls":8},{"$f":"F19","v":4.000718143832496},{"$f":"F19","v":4.000718143832496},{"$f":"F19","v":4.000718143832496},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R16*Bilans!F16+S16","v":12.015092592592593},{"v":0.3823316353660134,"d":"38.23%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.59375},null,7.421342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.7087962962962964},3.568841719077568,364.5571816037736,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":36.92332425268198},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ16*Bilans!F16+AK16","v":11.713333333333333},{"v":0.39218127490039845,"d":"39.22%"},4.59375,null,7.119583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU16*Bilans!F16+AV16","v":3.0939814814814817},2.977227463312369,304.1237853773585,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":44.26047442589186},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB16*Bilans!F16+BC16","v":12.015092592592593},{"v":0.3823316353660134,"d":"38.23%"},4.59375,null,7.421342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W16<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W16<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W16<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W16<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.7087962962962964},3.568841719077568,364.5571816037736,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":36.92332425268198},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F16<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F16<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F16<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F16<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F16*BT16+BU16","v":2.931462962962963},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.131542208099862},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC16*Bilans!F16+CD16","v":11.828888888888889},{"v":0.38835008453879394,"d":"38.84%"},4.59375,null,7.235138888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN16*Bilans!F16+CO16","v":2.931462962962963},2.8208417190775683,288.1489816037736,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":46.714248129842154}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":648.197578715026},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R17*Bilans!F17+S17","v":11.94226851851852},{"v":0.3948684450268072,"d":"39.49%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.715625},null,7.226643518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.6480092592592595},3.510348532494759,368.84987205188673,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":38.61347348995818},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ17*Bilans!F17+AK17","v":11.626666666666667},{"v":0.4055870126146789,"d":"40.56%"},4.715625,null,6.911041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU17*Bilans!F17+AV17","v":3.0500462962962964},3.0500462962962964,320.4836145833333,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":44.44088280384329},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB17*Bilans!F17+BC17","v":11.94226851851852},{"v":0.3948684450268072,"d":"39.49%"},4.715625,null,7.226643518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W17<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W17<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W17<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W17<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.6480092592592595},3.510348532494759,368.84987205188673,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":38.61347348995818},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F17<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F17<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F17<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F17<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F17*BT17+BU17","v":2.8923425925925925},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.17389787209522},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC17*Bilans!F17+CD17","v":11.727777777777778},{"v":0.40209024159166273,"d":"40.21%"},4.715625,null,7.012152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN17*Bilans!F17+CO17","v":2.8923425925925925},2.8923425925925925,303.9128979166666,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":46.86400233054713}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":7016.908808599746},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R18*Bilans!F18+S18","v":11.918180555555557},{"v":0.399048955319196,"d":"39.90%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.7559375},null,7.162243055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.627902777777778},3.4910007861635224,370.1944508667453,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":39.18498831114052},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ18*Bilans!F18+AK18","v":11.597999999999999},{"v":0.41006531298499743,"d":"41.01%"},4.7559375,null,6.842062499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU18*Bilans!F18+AV18","v":3.035513888888889},3.035513888888889,321.89348156249997,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":45.06479957173644},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB18*Bilans!F18+BC18","v":11.918180555555557},{"v":0.399048955319196,"d":"39.90%"},4.7559375,null,7.162243055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W18<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W18<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W18<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W18<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.627902777777778},3.4910007861635224,370.1944508667453,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":39.18498831114052},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F18<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F18<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F18<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F18<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F18*BT18+BU18","v":2.8794027777777775},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1881611252333384},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC18*Bilans!F18+CD18","v":11.694333333333333},{"v":0.40668735569934156,"d":"40.67%"},4.7559375,null,6.938395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN18*Bilans!F18+CO18","v":2.8794027777777775},2.8794027777777775,305.33906906249996,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":47.50805481460758}]
[null,13,null,null,"COP",{"$f":"BV374","v":4.000718143832496},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":7766.5025734218825},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R19*Bilans!F19+S19","v":11.854319444444446},{"v":0.41021439676817284,"d":"41.02%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.8628125},null,6.9915069444444455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.574597222222222},3.574597222222222,388.22806781249994,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":39.19425498599298},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ19*Bilans!F19+AK19","v":11.522},{"v":0.42204586877278255,"d":"42.20%"},4.8628125,null,6.6591875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU19*Bilans!F19+AV19","v":2.996986111111111},2.996986111111111,325.49516906249994,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":46.74818961642019},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB19*Bilans!F19+BC19","v":11.854319444444446},{"v":0.41021439676817284,"d":"41.02%"},4.8628125,null,6.9915069444444455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W19<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W19<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W19<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W19<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.574597222222222},3.574597222222222,388.22806781249994,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":39.19425498599298},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F19<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F19<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F19<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F19<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F19*BT19+BU19","v":2.8450972222222224},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.226603269757429},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC19*Bilans!F19+CD19","v":11.605666666666666},{"v":0.4190032886233737,"d":"41.90%"},4.8628125,null,6.742854166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN19*Bilans!F19+CO19","v":2.8450972222222224},2.8450972222222224,308.99889656249997,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":49.24389715250894}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8234.315574466544},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R20*Bilans!F20+S20","v":11.442023148148149},{"v":0.4852998834300299,"d":"48.53%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A13'!$C$39+'251.A13'!$C$40)","v":5.5528125},null,5.889210648148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.230449074074074},3.230449074074074,404.3472344791667,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":49.98254771940033},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ20*Bilans!F20+AK20","v":11.031333333333333},{"v":0.5033673022300115,"d":"50.34%"},5.5528125,null,5.478520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU20*Bilans!F20+AV20","v":2.74824537037037},2.6963916841369673,337.50060612421385,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":59.882277471004876},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB20*Bilans!F20+BC20","v":11.442023148148149},{"v":0.4852998834300299,"d":"48.53%"},5.5528125,null,5.889210648148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W20<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W20<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W20<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W20<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.230449074074074},3.230449074074074,404.3472344791667,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":49.98254771940033},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F20<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F20<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F20<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F20<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F20*BT20+BU20","v":2.6236157407407408},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4989880024916142},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC20*Bilans!F20+CD20","v":11.033222222222221},{"v":0.5032811256910946,"d":"50.33%"},5.5528125,null,5.4804097222222214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN20*Bilans!F20+CO20","v":2.6236157407407408},2.57411355695318,322.1953586399372,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":62.7268655509967}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":9153.517170049343},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R21*Bilans!F21+S21","v":10.948812499999999},{"v":0.5682123061290895,"d":"56.82%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A13'!$C$39+'251.A13'!$C$40)","v":6.22125},null,4.727562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC21*Bilans!F21+AD21","v":2.93425},2.8788867924528305,406.5276039622643,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":63.27477012209909},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ21*Bilans!F21+AK21","v":10.412312499999999},{"v":0.5974897507157994,"d":"59.75%"},6.22125,null,4.191062499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.42805},2.3822377358490567,336.3957906792454,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":76.46629774130238},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB21*Bilans!F21+BC21","v":10.479625},{"v":0.5936519675083793,"d":"59.37%"},6.22125,null,4.258375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W21<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W21<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W21<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W21<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM21*Bilans!F21+BN21","v":2.0165},1.9784528301886797,279.37732415094354,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":92.07239981689523},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F21<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F21<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F21<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F21<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.42805},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.7808117625254836},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC21*Bilans!F21+CD21","v":6.8641875},{"v":0.9063345079078916,"d":"90.63%"},6.22125,null,0.6429374999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN21*Bilans!F21+CO21","v":1.9461874999999997},1.4321002358490564,202.2268743042453,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":127.19842888092356}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R22*Bilans!F22+S22","v":12.147856481481481},{"v":0.35986287018323987,"d":"35.99%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.3715625},null,7.776293981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.8196157407407405},3.6754792976939203,355.8507169044811,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":33.98048659350679},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ22*Bilans!F22+AK22","v":11.871333333333332},{"v":0.36824528275397317,"d":"36.82%"},4.3715625,null,7.499770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU22*Bilans!F22+AV22","v":3.1740787037037035},3.05430214884696,295.7098982959905,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":40.891362057008465},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB22*Bilans!F22+BC22","v":12.147856481481481},{"v":0.35986287018323987,"d":"35.99%"},4.3715625,null,7.776293981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W22<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W22<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W22<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W22<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.8196157407407405},3.6754792976939203,355.8507169044811,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":33.98048659350679},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F22<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F22<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F22<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F22<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F22*BT22+BU22","v":3.002782407407407},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.057164574214348},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC22*Bilans!F22+CD22","v":12.013222222222222},{"v":0.36389591561150214,"d":"36.39%"},4.3715625,null,7.641659722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN22*Bilans!F22+CO22","v":3.002782407407407},2.889469863731656,279.7512485318396,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":43.22404485600093}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R23*Bilans!F23+S23","v":11.732199074074074},{"v":0.4319043231372982,"d":"43.19%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A13'!$C$39+'251.A13'!$C$40)","v":5.0671875},null,6.665011574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.472662037037037},3.472662037037037,394.19054947916663,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":42.16682286910325},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ23*Bilans!F23+AK23","v":11.376666666666667},{"v":0.4454017726340463,"d":"44.54%"},5.0671875,null,6.309479166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU23*Bilans!F23+AV23","v":2.9233101851851853},2.9233101851851853,331.8322473958333,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":50.09086129213616},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB23*Bilans!F23+BC23","v":11.732199074074074},{"v":0.4319043231372982,"d":"43.19%"},5.0671875,null,6.665011574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W23<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W23<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W23<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W23<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.472662037037037},3.472662037037037,394.19054947916663,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":42.16682286910325},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F23<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F23<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F23<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F23<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F23*BT23+BU23","v":2.77949537037037},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.3027577947635716},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC23*Bilans!F23+CD23","v":11.43611111111111},{"v":0.443086592178771,"d":"44.31%"},5.0671875,null,6.36892361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN23*Bilans!F23+CO23","v":2.77949537037037},2.77949537037037,315.5074682291666,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":52.682629574046715}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R24*Bilans!F24+S24","v":11.084703125},{"v":0.5513510313340033,"d":"55.14%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A13'!$C$39+'251.A13'!$C$40)","v":6.1115625},null,4.973140625000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC24*Bilans!F24+AD24","v":2.9610625},2.9051933962264154,402.594437865566,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":61.532900092709696},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ24*Bilans!F24+AK24","v":10.553078124999999},{"v":0.5791260547500211,"d":"57.91%"},6.1115625,null,4.441515624999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.4490125},2.402804716981132,332.97467066745276,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":74.39846182115004},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB24*Bilans!F24+BC24","v":10.61490625},{"v":0.5757528475581213,"d":"57.58%"},6.1115625,null,4.503343750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W24<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W24<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W24<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W24<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM24*Bilans!F24+BN24","v":2.0712083333333338},2.0321289308176107,281.60734691037743,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":87.96930760100706},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F24<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F24<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F24<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F24<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.4490125},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.7484496302080945},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC24*Bilans!F24+CD24","v":6.913546875000001},{"v":0.8839981286740027,"d":"88.40%"},6.1115625,null,0.8019843750000009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN24*Bilans!F24+CO24","v":1.9565468749999997},1.4397231721698112,199.513237891362,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":124.16621365521452}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R25*Bilans!F25+S25","v":11.362476851851852},{"v":0.5004135607170287,"d":"50.04%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A13'!$C$39+'251.A13'!$C$40)","v":5.6859375},null,5.6765393518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.164050925925926},3.1043518518518525,398.48236458333344,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":53.34048229784949},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ25*Bilans!F25+AK25","v":10.936666666666666},{"v":0.519896754038403,"d":"51.99%"},5.6859375,null,5.250729166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU25*Bilans!F25+AV25","v":2.7002546296296295},2.64930642907058,340.07159650157234,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":62.50225462144478},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB25*Bilans!F25+BC25","v":11.362476851851852},{"v":0.5004135607170287,"d":"50.04%"},5.6859375,null,5.6765393518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W25<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W25<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W25<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W25<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.164050925925926},3.1043518518518525,398.48236458333344,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":53.34048229784949},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F25<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F25<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F25<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F25<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F25*BT25+BU25","v":2.580884259259259},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5569204496736155},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC25*Bilans!F25+CD25","v":10.922777777777778},{"v":0.5205578302222674,"d":"52.06%"},5.6859375,null,5.2368402777777785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN25*Bilans!F25+CO25","v":2.580884259259259},2.5321883298392733,325.03802448899376,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":65.39309223122059}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17412.563613587907},null,{"$f":"F26/F28","v":4927.473596395749},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R26*Bilans!F26+S26","v":11.023145833333334},{"v":0.5589375386261105,"d":"55.89%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A13'!$C$39+'251.A13'!$C$40)","v":6.16125},null,4.861895833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.948916666666667},2.893276729559749,404.393288490566,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":62.31802791551003},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ26*Bilans!F26+AK26","v":10.489312499999999},{"v":0.5873835868652021,"d":"58.74%"},6.16125,null,4.328062499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.4395166666666666},2.3934880503144655,334.5378247924528,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":75.33077091248107},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB26*Bilans!F26+BC26","v":10.553625},{"v":0.583804143126177,"d":"58.38%"},6.16125,null,4.392375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W26<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W26<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W26<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W26<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM26*Bilans!F26+BN26","v":2.0464259259259263},2.007814116002796,280.63217899371074,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":89.80079309281481},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F26<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F26<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F26<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F26<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.4395166666666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.7630404929938313},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC26*Bilans!F26+CD26","v":6.8911875},{"v":0.8940766740130057,"d":"89.41%"},6.16125,null,0.7299375000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN26*Bilans!F26+CO26","v":1.9518541666666664},1.4362700471698113,200.7474644929245,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":125.53579346397285}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":52.12358641209804},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R27*Bilans!F27+S27","v":11.405050925925927},{"v":0.4922983278607472,"d":"49.23%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A13'!$C$39+'251.A13'!$C$40)","v":5.6146875000000005},null,5.790363425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.199587962962963},3.199587962962963,405.23581447916666,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":51.0633640616341},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ27*Bilans!F27+AK27","v":10.987333333333332},{"v":0.5110145773921486,"d":"51.10%"},5.6146875000000005,null,5.372645833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU27*Bilans!F27+AV27","v":2.725939814814815},2.6745069881201964,338.7329963128932,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":61.08853920581246},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB27*Bilans!F27+BC27","v":11.405050925925927},{"v":0.4922983278607472,"d":"49.23%"},5.6146875000000005,null,5.790363425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W27<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W27<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W27<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W27<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.199587962962963},3.199587962962963,405.23581447916666,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":51.0633640616341},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F27<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F27<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F27<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F27<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F27*BT27+BU27","v":2.6037546296296297},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5256778405827767},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC27*Bilans!F27+CD27","v":10.98188888888889},{"v":0.5112679209203032,"d":"51.13%"},5.6146875000000005,null,5.367201388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN27*Bilans!F27+CO27","v":2.6037546296296297},2.5546271837875616,323.5499193946541,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":63.95521273588175}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.533771064004179},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R28*Bilans!F28+S28","v":11.913699074074074},{"v":0.39982858979256297,"d":"39.98%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.7634375},null,7.150261574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.624162037037037},3.487401205450734,370.4404745459906,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":39.2920162973591},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ28*Bilans!F28+AK28","v":11.592666666666666},{"v":0.41090092874805917,"d":"41.09%"},4.7634375,null,6.829229166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU28*Bilans!F28+AV28","v":3.0328101851851854},3.0328101851851854,322.15267989583333,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":45.18153680350854},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB28*Bilans!F28+BC28","v":11.913699074074074},{"v":0.39982858979256297,"d":"39.98%"},4.7634375,null,7.150261574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W28<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W28<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W28<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W28<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.624162037037037},3.487401205450734,370.4404745459906,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":39.2920162973591},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F28<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F28<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F28<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F28<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F28*BT28+BU28","v":2.8769953703703703},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.190828909404263},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC28*Bilans!F28+CD28","v":11.68811111111111},{"v":0.4075455353493104,"d":"40.75%"},4.7634375,null,6.9246736111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN28*Bilans!F28+CO28","v":2.8769953703703703},2.8769953703703703,305.60164072916666,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":47.628517727631866}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R29*Bilans!F29+S29","v":13.298416666666668},{"v":0.22805816481912008,"d":"22.81%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.0328125000000004},null,10.265604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC29*Bilans!F29+AD29","v":5.092124999999999},4.899969339622641,316.96676665683964,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.03008105075745},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ29*Bilans!F29+AK29","v":13.0765},{"v":0.23192845945015872,"d":"23.19%"},3.0328125000000004,null,10.043687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU29*Bilans!F29+AV29","v":4.022374999999999},3.870587264150943,250.37861364976416,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":21.559228433596637},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB29*Bilans!F29+BC29","v":13.298416666666668},{"v":0.22805816481912008,"d":"22.81%"},3.0328125000000004,null,10.265604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W29<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W29<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W29<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W29<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM29*Bilans!F29+BN29","v":4.219782407407407},4.060545335429769,262.6665263856132,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":20.55065714250128},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F29<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F29<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F29<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F29<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.7515749999999994},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.446972271645909},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC29*Bilans!F29+CD29","v":13.229375000000001},{"v":0.22924835829357018,"d":"22.92%"},3.0328125000000004,null,10.1965625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN29*Bilans!F29+CO29","v":3.7515749999999994},3.6100061320754713,233.5222716686321,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":23.115438574622196}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17464.42134384819},null,{"$f":"F30/F32","v":5506.9348944230715},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R30*Bilans!F30+S30","v":12.76135},{"v":0.28232220728998103,"d":"28.23%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.6028124999999998},null,9.158537500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC30*Bilans!F30+AD30","v":4.4689250000000005},4.300286320754718,337.0026882417454,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.508684645504626},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ30*Bilans!F30+AK30","v":12.5293},{"v":0.287550980501704,"d":"28.76%"},3.6028124999999998,null,8.9264875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU30*Bilans!F30+AV30","v":3.611975},3.475674056603774,272.3798866308963,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":29.08617820705065},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB30*Bilans!F30+BC30","v":12.76135},{"v":0.28232220728998103,"d":"28.23%"},3.6028124999999998,null,9.158537500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W30<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W30<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W30<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W30<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM30*Bilans!F30+BN30","v":3.935486111111111},3.7869772012578617,296.7759358195755,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":26.695189758845434},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F30<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F30<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F30<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F30<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.389815},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.7081123896141825},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC30*Bilans!F30+CD30","v":12.697375},{"v":0.28374467163488515,"d":"28.37%"},3.6028124999999998,null,9.094562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN30*Bilans!F30+CO30","v":3.389815},3.2618974528301887,255.62674863466984,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":30.992413606468723}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":52.12358641209804},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R31*Bilans!F31+S31","v":12.536100000000001},{"v":0.30646492928422714,"d":"30.65%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.841875},null,8.694225000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC31*Bilans!F31+AD31","v":4.20755},4.048774528301887,340.5221817028302,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.797108419249145},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ31*Bilans!F31+AK31","v":12.2998},{"v":0.31235263988032325,"d":"31.24%"},3.841875,null,8.457925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU31*Bilans!F31+AV31","v":3.43985},3.3100443396226416,278.39127918396224,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":32.77764249296096},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB31*Bilans!F31+BC31","v":12.536100000000001},{"v":0.30646492928422714,"d":"30.65%"},3.841875,null,8.694225000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W31<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W31<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W31<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W31<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM31*Bilans!F31+BN31","v":3.81625},3.672240566037736,308.8537928066038,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":29.54475559237779},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F31<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F31<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F31<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F31<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F31*BT31+BU31","v":3.23809},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.8350045860368303},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC31*Bilans!F31+CD31","v":12.47425},{"v":0.3079844479628034,"d":"30.80%"},3.841875,null,8.632375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN31*Bilans!F31+CO31","v":3.23809},3.115897924528302,262.0625949424528,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":34.81996285755237}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R37*Bilans!F37+S37","v":12.01789351851852},{"v":0.3818524846245856,"d":"38.19%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.5890625},null,7.42883101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.7111342592592593},3.5710914570230607,364.38524454599053,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":36.859424236008856},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ37*Bilans!F37+AK37","v":11.716666666666667},{"v":0.3916696301564722,"d":"39.17%"},4.5890625,null,7.127604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU37*Bilans!F37+AV37","v":3.0956712962962962},2.9788535115303985,303.95476518278304,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":44.1875958285627},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB37*Bilans!F37+BC37","v":12.01789351851852},{"v":0.3818524846245856,"d":"38.19%"},4.5890625,null,7.42883101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W37<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W37<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W37<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W37<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.7111342592592593},3.5710914570230607,364.38524454599053,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":36.859424236008856},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F37<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F37<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F37<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F37<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F37*BT37+BU37","v":2.9329675925925924},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.129935708524264},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC37*Bilans!F37+CD37","v":11.832777777777778},{"v":0.38782630639936144,"d":"38.78%"},4.5890625,null,7.2437152777777785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN37*Bilans!F37+CO37","v":2.9329675925925924},2.8222895702306077,287.97937202240564,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":46.638862428721204}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R44*Bilans!F44+S44","v":11.912018518518519},{"v":0.4001211039581873,"d":"40.01%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.76625},null,7.145768518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.6227592592592592},3.6227592592592592,385.0630816666666,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":37.8479744823109},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ44*Bilans!F44+AK44","v":11.590666666666666},{"v":0.41121448291728985,"d":"41.12%"},4.76625,null,6.824416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU44*Bilans!F44+AV44","v":3.0317962962962963},3.0317962962962963,322.2496283333333,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":45.22536694417806},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB44*Bilans!F44+BC44","v":11.912018518518519},{"v":0.4001211039581873,"d":"40.01%"},4.76625,null,7.145768518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W44<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W44<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W44<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W44<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.6227592592592592},3.6227592592592592,385.0630816666666,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":37.8479744823109},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F44<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F44<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F44<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F44<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F44*BT44+BU44","v":2.8760925925925926},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1918304798820416},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC44*Bilans!F44+CD44","v":11.685777777777778},{"v":0.4078675883314951,"d":"40.79%"},4.76625,null,6.919527777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN44*Bilans!F44+CO44","v":2.8760925925925926},2.8760925925925926,305.69988166666667,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":47.67374331172051}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R61*Bilans!F61+S61","v":11.770291666666667},{"v":0.42509035814037455,"d":"42.51%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A13'!$C$39+'251.A13'!$C$40)","v":5.0034374999999995},null,6.7668541666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.5044583333333335},3.5044583333333335,392.43800531249997,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":41.221042243808476},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ61*Bilans!F61+AK61","v":11.421999999999999},{"v":0.43805266153037997,"d":"43.81%"},5.0034374999999995,null,6.418562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU61*Bilans!F61+AV61","v":2.9462916666666668},2.9462916666666668,329.9331065625,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":49.030252718813195},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB61*Bilans!F61+BC61","v":11.770291666666667},{"v":0.42509035814037455,"d":"42.51%"},5.0034374999999995,null,6.7668541666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W61<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W61<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W61<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W61<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.5044583333333335},3.5044583333333335,392.43800531249997,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":41.221042243808476},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F61<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F61<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F61<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F61<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F61*BT61+BU61","v":2.7999583333333335},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2786202175627612},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC61*Bilans!F61+CD61","v":11.488999999999999},{"v":0.43549808512490207,"d":"43.55%"},5.0034374999999995,null,6.4855624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN61*Bilans!F61+CO61","v":2.7999583333333335},2.7999583333333335,313.54633406249997,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":51.59270524859}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R71*Bilans!F71+S71","v":12.669483333333334},{"v":0.2920649881802599,"d":"29.21%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.7003125},null,8.969170833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC71*Bilans!F71+AD71","v":4.362325},4.1977089622641515,338.78659607193407,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":24.802261408767116},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ71*Bilans!F71+AK71","v":12.435699999999999},{"v":0.29755562614086867,"d":"29.76%"},3.7003125,null,8.735387499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU71*Bilans!F71+AV71","v":3.541775},3.408123113207547,275.06109615919814,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":30.548390284532477},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB71*Bilans!F71+BC71","v":12.669483333333334},{"v":0.2920649881802599,"d":"29.21%"},3.7003125,null,8.969170833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W71<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W71<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W71<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W71<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM71*Bilans!F71+BN71","v":3.886856481481481},3.740182651991614,301.8607913856132,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":27.836254185222995},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F71<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F71<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F71<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F71<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F71*BT71+BU71","v":3.327935},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.758467337853654},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC71*Bilans!F71+CD71","v":12.606375},{"v":0.293527084510813,"d":"29.35%"},3.7003125,null,8.9060625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN71*Bilans!F71+CO71","v":3.327935},3.2023525471698115,258.4538682007076,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":32.511309565841884}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R77*Bilans!F77+S77","v":12.414200000000001},{"v":0.31989576452771823,"d":"31.99%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.97125},null,8.442950000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC77*Bilans!F77+AD77","v":4.0661},3.912662264150943,341.2232760566037,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":28.753031160079683},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ77*Bilans!F77+AK77","v":12.1756},{"v":0.3261646243306285,"d":"32.62%"},3.97125,null,8.20435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU77*Bilans!F77+AV77","v":3.3467},3.220409433962264,280.851906735849,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":34.933725759703584},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB77*Bilans!F77+BC77","v":12.414200000000001},{"v":0.31989576452771823,"d":"31.99%"},3.97125,null,8.442950000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W77<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W77<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W77<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W77<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM77*Bilans!F77+BN77","v":3.751722222222222},3.610147798742138,314.84098952830186,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":31.162408375412774},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F77<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F77<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F77<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F77<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F77*BT77+BU77","v":3.15598},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.908763680378203},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC77*Bilans!F77+CD77","v":12.3535},{"v":0.32146760027522564,"d":"32.15%"},3.97125,null,8.38225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN77*Bilans!F77+CO77","v":3.15598},3.0368864150943398,264.84686426037734,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":37.04481650707545}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R94*Bilans!F94+S94","v":12.118166666666667},{"v":0.3648447922540538,"d":"36.48%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.42125},null,7.6969166666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.7948333333333335},3.6516320754716984,357.89645971698116,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":34.623668920332854},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ94*Bilans!F94+AK94","v":11.835999999999999},{"v":0.37354258195336265,"d":"37.35%"},4.42125,null,7.414749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU94*Bilans!F94+AV94","v":3.1561666666666666},3.037066037735849,297.66284235849054,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":41.629947597140976},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB94*Bilans!F94+BC94","v":12.118166666666667},{"v":0.3648447922540538,"d":"36.48%"},4.42125,null,7.6969166666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W94<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W94<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W94<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W94<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.7948333333333335},3.6516320754716984,357.89645971698116,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":34.623668920332854},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F94<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F94<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F94<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F94<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F94*BT94+BU94","v":2.9868333333333332},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.0734892026114617},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC94*Bilans!F94+CD94","v":11.972},{"v":0.36929919812896755,"d":"36.93%"},4.42125,null,7.55075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN94*Bilans!F94+CO94","v":2.9868333333333332},2.874122641509434,281.6927600943396,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":43.99008524340487}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R104*Bilans!F104+S104","v":17.546162499999998},{"v":0.12005830334695693,"d":"12.01%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.1065625},null,15.439599999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC104*Bilans!F104+AD104","v":5.866825},5.645435377358491,239.69107253419816,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.70167424458715},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ104*Bilans!F104+AK104","v":17.546162499999998},{"v":0.12005830334695693,"d":"12.01%"},2.1065625,null,15.439599999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU104*Bilans!F104+AV104","v":5.866825},5.645435377358491,239.69107253419816,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":9.70167424458715},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB104*Bilans!F104+BC104","v":17.546162499999998},{"v":0.12005830334695693,"d":"12.01%"},2.1065625,null,15.439599999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W104<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W104<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W104<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W104<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM104*Bilans!F104+BN104","v":4.443763888888888},4.27607468553459,181.5514409610849,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":12.80851692915478},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F104<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F104<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F104<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F104<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F104*BT104+BU104","v":4.17321},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1997455196359637},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC104*Bilans!F104+CD104","v":16.9461625},{"v":0.12430911718213489,"d":"12.43%"},2.1065625,null,14.8396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN104*Bilans!F104+CO104","v":4.4669},4.298337735849056,182.4966744198113,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":12.742175781862144}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F116<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F116<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F116<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F116<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F116<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F116<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F116<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F116<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F116<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F116<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F116<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F116<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F116<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F116<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F116<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F116*BT116+BU116","v":4.11735},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.229589420379613},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F119<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F119<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F119<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F119<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F119<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F119<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F119<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F119<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F119<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F119<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F119<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F119<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F119<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F119<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F119<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F119*BT119+BU119","v":4.55682},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.014562787206868},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F136<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F136<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F136<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F136<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F136<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F136<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F136<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F136<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F136<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F136<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F136<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F136<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F136<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F136<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F136<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F136*BT136+BU136","v":4.79964},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9126434482586194},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F142<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F142<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F142<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F142<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F142<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F142<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F142<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F142<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F142<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F142<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F142<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F142<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F142<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F142<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F142<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F142*BT142+BU142","v":4.58076},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.0040342650564535},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F152<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F152<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F152<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F152<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F152<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F152<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F152<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F152<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F152<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F152<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F152<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F152<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F152<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F152<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F152<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F152*BT152+BU152","v":4.983750000000001},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8419864559819414},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F169<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F169<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F169<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F169<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F169<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F169<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F169<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F169<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F169<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F169<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F169<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F169<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F169<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F169<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F169<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F169*BT169+BU169","v":5.20947},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7621754228357207},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F175<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F175<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F175<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F175<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F175<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F175<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F175<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F175<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F175<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F175<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F175<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F175<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F175<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F175<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F175<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F175*BT175+BU175","v":4.774560000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9226902583693573},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F185<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F185<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F185<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F185<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F185<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F185<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F185<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F185<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F185<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F185<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F185<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F185<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F185<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F185<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F185<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F185*BT185+BU185","v":5.43918},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.687754404156509},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F201<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F201<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F201<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F201<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F201<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F201<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F201<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F201<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F201<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F201<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F201<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F201<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F201<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F201<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F201<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F201*BT201+BU201","v":5.29041},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7352152290654224},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F211<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F211<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F211<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F211<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F211<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F211<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F211<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.21700000000000008},{"$f":"IF(Bilans!F211<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F211<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F211<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F211<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F211<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F211<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F211<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F211<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":1.113999999999998},{"$f":"Bilans!F211*BT211+BU211","v":5.834654166666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5733580325026406},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F217<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F217<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F217<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F217<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F217<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F217<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F217<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F217<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F217<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F217<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F217<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F217<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F217<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F217<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F217<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F217*BT217+BU217","v":4.991729999999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8390417750960093},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F234<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F234<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F234<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F234<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F234<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F234<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F234<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.21700000000000008},{"$f":"IF(Bilans!F234<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F234<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F234<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F234<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F234<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F234<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F234<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F234<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":1.113999999999998},{"$f":"Bilans!F234*BT234+BU234","v":6.418745833333334},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.430185933259288},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F244<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F244<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F244<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F244<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F244<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F244<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F244<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F244<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F244<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F244<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F244<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F244<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F244<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F244<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F244<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F244*BT244+BU244","v":4.62408},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9852597705922042},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R250*Bilans!F250+S250","v":18.29505},{"v":0.09818229521099968,"d":"9.82%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.7962499999999997},null,16.4988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC250*Bilans!F250+AD250","v":6.2061},5.9719075471698115,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ250*Bilans!F250+AK250","v":18.29505},{"v":0.09818229521099968,"d":"9.82%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":16.4988},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU250*Bilans!F250+AV250","v":6.2061},5.9719075471698115,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB250*Bilans!F250+BC250","v":18.29505},{"v":0.09818229521099968,"d":"9.82%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":16.4988},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W250<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W250<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W250<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W250<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM250*Bilans!F250+BN250","v":4.598537037037037},4.425007337526205,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F250<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F250<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F250<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F250<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F250*BT250+BU250","v":4.36188},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1045971003328843},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC250*Bilans!F250+CD250","v":17.695050000000002},{"v":0.10151143963989927,"d":"10.15%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":15.898800000000001},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN250*Bilans!F250+CO250","v":4.676533333333333},4.500060377358491,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A13'!$C$39+'251.A13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W260<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W260<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W260<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W260<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.124273148148148},2.044111897274633,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F260<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F260<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F260<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F260<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F260*BT260+BU260","v":5.307510000000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.729624626237162},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R277*Bilans!F277+S277","v":19.641237499999995},{"v":0.06305292627310273,"d":"6.31%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.2384375000000003},null,18.402799999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC277*Bilans!F277+AD277","v":6.815975},6.558768396226415,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ277*Bilans!F277+AK277","v":19.641237499999995},{"v":0.06305292627310273,"d":"6.31%"},1.2384375000000003,null,18.402799999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU277*Bilans!F277+AV277","v":6.815975},6.558768396226415,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB277*Bilans!F277+BC277","v":19.641237499999995},{"v":0.06305292627310273,"d":"6.31%"},1.2384375000000003,null,18.402799999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W277<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W277<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W277<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W277<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM277*Bilans!F277+BN277","v":4.876754629629629},4.692726153039832,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F277<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F277<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F277<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F277<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F277*BT277+BU277","v":4.701029999999999},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9527635433085946},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC277*Bilans!F277+CD277","v":19.0412375},{"v":0.06503975910179158,"d":"6.50%"},1.2384375000000003,null,17.8028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN277*Bilans!F277+CO277","v":5.053366666666666},4.86267358490566,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R286*Bilans!F286+S286","v":18.462474999999998},{"v":0.09353431758201433,"d":"9.35%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.7268749999999997},null,16.735599999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC286*Bilans!F286+AD286","v":6.28195},6.044895283018868,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ286*Bilans!F286+AK286","v":18.462474999999998},{"v":0.09353431758201433,"d":"9.35%"},1.7268749999999997,null,16.735599999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU286*Bilans!F286+AV286","v":6.28195},6.044895283018868,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB286*Bilans!F286+BC286","v":18.462474999999998},{"v":0.09353431758201433,"d":"9.35%"},1.7268749999999997,null,16.735599999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W286<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W286<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W286<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W286<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM286*Bilans!F286+BN286","v":4.6331388888888885},4.458303459119496,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F286<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F286<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F286<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F286<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F286*BT286+BU286","v":4.40406},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.084440266481383},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC286*Bilans!F286+CD286","v":17.862475000000003},{"v":0.09667613250683342,"d":"9.67%"},1.7268749999999997,null,16.135600000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN286*Bilans!F286+CO286","v":4.7234},4.545158490566037,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R292*Bilans!F292+S292","v":15.901666666666667},{"v":0.15599779897285396,"d":"15.60%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.4806249999999994},null,13.421041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC292*Bilans!F292+AD292","v":5.539166666666667},5.330141509433962,274.1558285377358,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":12.448290515845272},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ292*Bilans!F292+AK292","v":15.431500000000003},{"v":0.16075073712860052,"d":"16.08%"},2.4806249999999994,null,12.950875000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU292*Bilans!F292+AV292","v":4.27775},4.116325471698113,211.7232006367924,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":16.11902422590215},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB292*Bilans!F292+BC292","v":15.901666666666667},{"v":0.15599779897285396,"d":"15.60%"},2.4806249999999994,null,13.421041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W292<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W292<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W292<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W292<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM292*Bilans!F292+BN292","v":5.050527777777777},4.85994182389937,249.97110771226406,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":13.652663427720457},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F292<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F292<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F292<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F292<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F292*BT292+BU292","v":3.995116666666667},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.2978052372271147},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC292*Bilans!F292+CD292","v":15.431500000000003},{"v":0.16075073712860052,"d":"16.08%"},2.4806249999999994,null,12.950875000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN292*Bilans!F292+CO292","v":4.27775},4.116325471698113,211.7232006367924,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":16.11902422590215}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R309*Bilans!F309+S309","v":13.969999999999999},{"v":0.20212956335003585,"d":"20.21%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.8237500000000004},null,11.146249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC309*Bilans!F309+AD309","v":5.284999999999999},5.085566037735848,303.4557254716981,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.135837275307477},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ309*Bilans!F309+AK309","v":13.693},{"v":0.20621850580588624,"d":"20.62%"},2.8237500000000004,null,10.86925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU309*Bilans!F309+AV309","v":4.1405},3.984254716981132,237.74047896226418,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":19.31962323390895},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB309*Bilans!F309+BC309","v":13.969999999999999},{"v":0.20212956335003585,"d":"20.21%"},2.8237500000000004,null,11.146249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W309<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W309<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W309<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W309<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM309*Bilans!F309+BN309","v":4.879388888888888},4.695261006289308,280.16622424528305,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":16.394040692709698},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F309<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F309<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F309<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F309<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F309*BT309+BU309","v":3.8598999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.3782999559574085},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC309*Bilans!F309+CD309","v":13.693},{"v":0.20621850580588624,"d":"20.62%"},2.8237500000000004,null,10.86925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN309*Bilans!F309+CO309","v":4.1405},3.984254716981132,237.74047896226418,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":19.31962323390895}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R315*Bilans!F315+S315","v":17.136666666666663},{"v":0.1319539000194515,"d":"13.20%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.2612500000000004},null,14.875416666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC315*Bilans!F315+AD315","v":5.701666666666666},5.486509433962264,253.3121405660378,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":10.855590556596802},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ315*Bilans!F315+AK315","v":16.543},{"v":0.13668923411714928,"d":"13.67%"},2.2612500000000004,null,14.281749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU315*Bilans!F315+AV315","v":4.3655},4.200764150943396,193.94928084905666,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":14.178206121527761},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB315*Bilans!F315+BC315","v":17.136666666666663},{"v":0.1319539000194515,"d":"13.20%"},2.2612500000000004,null,14.875416666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W315<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W315<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W315<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W315<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM315*Bilans!F315+BN315","v":5.159944444444443},4.965229559748427,229.24464877358497,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":11.995276206930845},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F315<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F315<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F315<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F315<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F315*BT315+BU315","v":4.081566666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2491363610378365},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC315*Bilans!F315+CD315","v":16.543},{"v":0.13668923411714928,"d":"13.67%"},2.2612500000000004,null,14.281749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN315*Bilans!F315+CO315","v":4.3655},4.200764150943396,193.94928084905666,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":14.178206121527761}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R325*Bilans!F325+S325","v":12.943316666666668},{"v":0.2634322861605539,"d":"26.34%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.4096875000000004},null,9.533629166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC325*Bilans!F325+AD325","v":4.6800749999999995},4.503468396226415,332.05198352476424,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":21.120371374138994},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ325*Bilans!F325+AK325","v":12.714699999999999},{"v":0.2681689304505809,"d":"26.82%"},3.4096875000000004,null,9.305012499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU325*Bilans!F325+AV325","v":3.7510249999999994},3.6094768867924523,266.13575455542457,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":26.351443154557373},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB325*Bilans!F325+BC325","v":12.943316666666668},{"v":0.2634322861605539,"d":"26.34%"},3.4096875000000004,null,9.533629166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W325<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W325<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W325<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W325<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM325*Bilans!F325+BN325","v":4.031810185185185},3.8796664046121587,286.05750317806604,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":24.516263791888683},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F325<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F325<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F325<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F325<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.5123849999999996},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6136087017795604},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC325*Bilans!F325+CD325","v":12.877625},{"v":0.2647761136079052,"d":"26.48%"},3.4096875000000004,null,9.4679375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.5123849999999996},3.3798421698113206,249.20421278561324,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":28.141824446586455}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R342*Bilans!F342+S342","v":12.254851851851852},{"v":0.3421093988473197,"d":"34.21%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.1925},null,8.06235185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC342*Bilans!F342+AD342","v":3.9089259259259257},3.76141928721174,348.0065124528302,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":31.73025682241137},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ342*Bilans!F342+AK342","v":11.998666666666667},{"v":0.34941382375819535,"d":"34.94%"},4.1925,null,7.806166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU342*Bilans!F342+AV342","v":3.2386296296296297},3.1164171907756817,288.3309184905661,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":38.29743987848219},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB342*Bilans!F342+BC342","v":12.254851851851852},{"v":0.3421093988473197,"d":"34.21%"},4.1925,null,8.06235185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W342<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W342<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W342<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W342<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM342*Bilans!F342+BN342","v":3.9089259259259257},3.76141928721174,348.0065124528302,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":31.73025682241137},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F342<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F342<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F342<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F342<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F342*BT342+BU342","v":3.0602592592592592},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.999745845788907},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC342*Bilans!F342+CD342","v":12.161777777777777},{"v":0.3447275617599766,"d":"34.47%"},4.1925,null,7.969277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN342*Bilans!F342+CO342","v":3.0602592592592592},2.944777777777778,272.45084,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":40.52964570048674}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R352*Bilans!F352+S352","v":12.021254629629631},{"v":0.38127779846729803,"d":"38.13%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.5834375},null,7.437817129629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.7139398148148146},3.573791142557652,364.1782519044811,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":36.782850411880055},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ352*Bilans!F352+AK352","v":11.720666666666666},{"v":0.3910560406120243,"d":"39.11%"},4.5834375,null,7.137229166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU352*Bilans!F352+AV352","v":3.097699074074074},2.9808047693920336,303.75145801297174,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":44.100246466933655},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB352*Bilans!F352+BC352","v":12.021254629629631},{"v":0.38127779846729803,"d":"38.13%"},4.5834375,null,7.437817129629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W352<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W352<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W352<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W352<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.7139398148148146},3.573791142557652,364.1782519044811,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":36.782850411880055},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F352<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F352<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F352<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F352<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F352*BT352+BU352","v":2.9347731481481483},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.1280100834344253},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC352*Bilans!F352+CD352","v":11.837444444444444},{"v":0.38719822690708394,"d":"38.72%"},4.5834375,null,7.254006944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN352*Bilans!F352+CO352","v":2.9347731481481483},2.824026991614256,287.77541051297175,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":46.54850162209633}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R358*Bilans!F358+S358","v":12.283421296296297},{"v":0.3374212607402555,"d":"33.74%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.1446875},null,8.138733796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC358*Bilans!F358+AD358","v":3.932773148148148},3.7843666142557653,345.78703846108493,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":31.146698249577614},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ358*Bilans!F358+AK358","v":12.032666666666666},{"v":0.34445294753171923,"d":"34.45%"},4.1446875,null,7.887979166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU358*Bilans!F358+AV358","v":3.2558657407407408},3.133002882599581,286.2703058903302,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":37.622220411810794},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB358*Bilans!F358+BC358","v":12.283421296296297},{"v":0.3374212607402555,"d":"33.74%"},4.1446875,null,8.138733796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W358<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W358<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W358<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W358<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM358*Bilans!F358+BN358","v":3.932773148148148},3.7843666142557653,345.78703846108493,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":31.146698249577614},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F358<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F358<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F358<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F358<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F358*BT358+BU358","v":3.0756064814814814},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.9847771668038976},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC358*Bilans!F358+CD358","v":12.201444444444444},{"v":0.3396882655059055,"d":"33.97%"},4.1446875,null,8.056756944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN358*Bilans!F358+CO358","v":3.0756064814814814},2.959545859538784,270.4211040507075,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":39.82723383727832}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R369*Bilans!F369+S369","v":12.355016666666668},{"v":0.3265121050693308,"d":"32.65%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.0340625},null,8.320954166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC369*Bilans!F369+AD369","v":3.997425},3.8465787735849055,341.25885234551885,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":29.75256240322355},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ369*Bilans!F369+AK369","v":12.1153},{"v":0.33297256361790467,"d":"33.30%"},4.0340625,null,8.0812375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU369*Bilans!F369+AV369","v":3.301475},3.176891037735849,281.8458306403302,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":36.02439417675612},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB369*Bilans!F369+BC369","v":12.355016666666668},{"v":0.3265121050693308,"d":"32.65%"},4.0340625,null,8.320954166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W369<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W369<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W369<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W369<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM369*Bilans!F369+BN369","v":3.7203935185185184},3.5800013102725368,317.6087662441038,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":31.968026009266335},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F369<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F369<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F369<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F369<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F369*BT369+BU369","v":3.116115},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.9459759989602436},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC369*Bilans!F369+CD369","v":12.294875},{"v":0.3281092731727651,"d":"32.81%"},4.0340625,null,8.2608125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN369*Bilans!F369+CO369","v":3.116115},2.9985257547169812,266.0217086441038,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":38.167280977982486}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R370*Bilans!F370+S370","v":12.178666666666667},{"v":0.354718633676374,"d":"35.47%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.32},null,7.858666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.8453333333333335},3.70022641509434,353.66764075471707,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":33.32179876805091},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ370*Bilans!F370+AK370","v":11.908},{"v":0.36278132348001346,"d":"36.28%"},4.32,null,7.587999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU370*Bilans!F370+AV370","v":3.1926666666666668},3.0721886792452833,293.6397939622642,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":40.13366784174518},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB370*Bilans!F370+BC370","v":12.178666666666667},{"v":0.354718633676374,"d":"35.47%"},4.32,null,7.858666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W370<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W370<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W370<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W370<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.8453333333333335},3.70022641509434,353.66764075471707,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":33.32179876805091},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F370<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F370<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F370<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F370<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F370*BT370+BU370","v":3.0193333333333334},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.040406270699934},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC370*Bilans!F370+CD370","v":12.056},{"v":0.3583278035832781,"d":"35.83%"},4.32,null,7.735999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN370*Bilans!F370+CO370","v":3.0193333333333334},2.9053962264150943,277.6977713207547,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":42.43765407244815}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R371*Bilans!F371+S371","v":12.461016666666668},{"v":0.3147064645608103,"d":"31.47%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.9215625},null,8.539454166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC371*Bilans!F371+AD371","v":4.120425},3.9649372641509433,341.0539911191038,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":27.98595982924378},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ371*Bilans!F371+AK371","v":12.2233},{"v":0.3208268225438302,"d":"32.08%"},3.9215625,null,8.3017375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU371*Bilans!F371+AV371","v":3.382475},3.254834433962264,279.9727209233491,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":34.09161886766696},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB371*Bilans!F371+BC371","v":12.461016666666668},{"v":0.3147064645608103,"d":"31.47%"},3.9215625,null,8.539454166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W371<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W371<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W371<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W371<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM371*Bilans!F371+BN371","v":3.7765046296296294},3.6339950209643606,312.5871667158019,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":30.534597422357958},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F371<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F371<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F371<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F371<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F371*BT371+BU371","v":3.187515},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.879986447122602},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC371*Bilans!F371+CD371","v":12.399875},{"v":0.3162582284095606,"d":"31.63%"},3.9215625,null,8.4783125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN371*Bilans!F371+CO371","v":3.187515},3.0672314150943394,263.8355782478774,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":36.176786157684525}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.284588701924633},{"$f":"SUM(AF7:AF372)/229","v":4.143376023100467},{"$f":"SUM(AG7:AG372)/Z373","v":3.846867501956165},{"$f":"SUM(AH7:AH372)","v":6120.695267420079},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.6920639564936146},{"$f":"SUM(AX7:AX372)/229","v":3.573553342146301},{"$f":"SUM(AY7:AY372)/AR373","v":3.2135380761834216},{"$f":"SUM(AZ7:AZ372)","v":7338.102033286876},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17412.563613587907},{"$f":"SUM(BK7:BK372)","v":52.12358641209804},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.8480624025553927},{"$f":"SUM(BP7:BP372)/229","v":3.7224893841909803},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.533771064004179},{"$f":"SUM(BR7:BR372)","v":6870.289032242215},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1460.2621224988611},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":896.2135411796675},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17464.42134384819},{"$f":"SUM(CL7:CL372)","v":52.12358641209804},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.2924575269610212},{"$f":"SUM(CQ7:CQ372)/229","v":3.1713506113054986},{"$f":"SUM(CR7:CR372)/CK373","v":2.953461701962863},{"$f":"SUM(CS7:CS372)","v":8257.303628869675}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":4.000718143832496},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A13","index":39,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":7481.139966758318},null,null,"COP",{"$f":"K13","v":3.619110244331113},{"$f":"L13","v":2.982168873978091},{"$f":"M13","v":3.4238742482981555},{"$f":"N13","v":2.949782040955372},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997913458487375},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997913458487375},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9971932374298852},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9972004738041446},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.619110244331113},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.0865415126247733E-4},{"$f":"1-L3","v":2.0865415126247733E-4},{"$f":"1-M3","v":0.002806762570114807},{"$f":"1-N3","v":2.7995261958554396E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997913458487375},null,null,"COP-Inst",{"$f":"K14","v":3.6193189420280167},{"$f":"L14","v":2.982377571674994},{"$f":"M14","v":3.4266889109580716},{"$f":"N14","v":2.952589426500603}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0865415126247733E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.6193189420280167},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R7*Bilans!F7+S7","v":12.415966666666668},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3196992313660636,"d":"31.97%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":8.446591666666666},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.732462264150943},{"$f":"AF7*Z7","v":325.3400732547169},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":30.125649515596212},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ7*Bilans!F7+AK7","v":12.177399999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.32596243861579655,"d":"32.60%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":8.208025},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU7*Bilans!F7+AV7","v":3.012316666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.898644339622642},{"$f":"AX7*AR7","v":252.66033386320757},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":38.791530393355636},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB7*Bilans!F7+BC7","v":12.415966666666668},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3196992313660636,"d":"31.97%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":8.446591666666666},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W7<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W7<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W7<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W7<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.6220370370370363},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4853563941299783},{"$f":"BP7*BJ7","v":303.80109009433954},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":32.261507084146615},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F7<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F7<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F7<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F7<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F7*BT7+BU7","v":2.84201},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.2301082684438125},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC7*Bilans!F7+CD7","v":12.35525},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3212703101920237,"d":"32.13%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":8.385874999999999},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN7*Bilans!F7+CO7","v":2.84201},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.7347643396226418},{"$f":"CQ7*CK7","v":238.37573366320754},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":41.116102170439845}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R8*Bilans!F8+S8","v":11.968037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3904149014195218,"d":"39.04%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":7.295537037037037},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC8*Bilans!F8+AD8","v":3.4925925925925925},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.360796645702306},{"$f":"AF8*Z8","v":349.6572830188679},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":39.93446023329798},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ8*Bilans!F8+AK8","v":11.657333333333332},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.40082065652522025,"d":"40.08%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":6.984833333333332},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU8*Bilans!F8+AV8","v":2.757111111111111},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.757111111111111},{"$f":"AX8*AR8","v":286.84984},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":48.678342870959945},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB8*Bilans!F8+BC8","v":11.968037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3904149014195218,"d":"39.04%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":7.295537037037037},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W8<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W8<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W8<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W8<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM8*Bilans!F8+BN8","v":3.4925925925925925},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.360796645702306},{"$f":"BP8*BJ8","v":349.6572830188679},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":39.93446023329798},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F8<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F8<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F8<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F8<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.6152444444444445},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.5101881277297218},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC8*Bilans!F8+CD8","v":11.763555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.39720133746410763,"d":"39.72%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":7.091055555555555},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN8*Bilans!F8+CO8","v":2.6152444444444445},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.5165559748427673},{"$f":"CQ8*CK8","v":261.82248362264147},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":53.3314582873069}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":4821.791254264257},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R9*Bilans!F9+S9","v":11.861601851851853},{"v":0.4089350713826828,"d":"40.89%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.850625},null,7.010976851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC9*Bilans!F9+AD9","v":3.4046296296296292},3.4046296296296292,368.7724583333333,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":41.04010280119663},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ9*Bilans!F9+AK9","v":11.530666666666667},{"v":0.42067168709528213,"d":"42.07%"},4.850625,null,6.680041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU9*Bilans!F9+AV9","v":2.6990555555555558},2.6990555555555558,292.3482025,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":51.7686083609493},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB9*Bilans!F9+BC9","v":11.861601851851853},{"v":0.4089350713826828,"d":"40.89%"},4.850625,null,7.010976851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W9<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W9<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W9<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W9<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM9*Bilans!F9+BN9","v":3.4046296296296292},3.4046296296296292,368.7724583333333,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":41.04010280119663},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F9<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F9<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F9<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F9<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.5635222222222223},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.5810105020436294},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC9*Bilans!F9+CD9","v":11.615777777777778},{"v":0.41758934208260795,"d":"41.76%"},4.850625,null,6.765152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN9*Bilans!F9+CO9","v":2.5635222222222223},2.5635222222222223,277.6679095,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":54.50561293706143}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R10*Bilans!F10+S10","v":11.180976851851852},{"v":0.5357034165586306,"d":"53.57%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A13'!$C$39+'151.A13'!$C$40)","v":5.9896875},null,5.191289351851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC10*Bilans!F10+AD10","v":2.8421296296296292},2.788504542278127,378.2676124213836,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":62.75468529702909},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ10*Bilans!F10+AK10","v":10.720666666666666},{"v":0.5587047602761022,"d":"55.87%"},5.9896875,null,4.730979166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU10*Bilans!F10+AV10","v":2.3278055555555555},2.283884696016772,309.81466872641516,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":76.62020998923273},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB10*Bilans!F10+BC10","v":11.180976851851852},{"v":0.5357034165586306,"d":"53.57%"},5.9896875,null,5.191289351851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W10<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W10<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W10<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W10<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM10*Bilans!F10+BN10","v":2.8421296296296292},2.788504542278127,378.2676124213836,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":62.75468529702909},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F10<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F10<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F10<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F10<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2327722222222217},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.111480745162343},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC10*Bilans!F10+CD10","v":10.670777777777777},{"v":0.5613168622510074,"d":"56.13%"},5.9896875,null,4.681090277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN10*Bilans!F10+CO10","v":2.2327722222222217},2.190644444444444,297.16639549999996,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":79.88139081345928}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.622033032756183},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R11*Bilans!F11+S11","v":11.273407407407408},{"v":0.5175897392092831,"d":"51.76%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A13'!$C$39+'151.A13'!$C$40)","v":5.835},null,5.438407407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC11*Bilans!F11+AD11","v":2.9185185185185185},2.86345213137666,377.8038742138365,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":59.439652625927366},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ11*Bilans!F11+AK11","v":10.830666666666666},{"v":0.5387479995075711,"d":"53.87%"},5.835,null,4.995666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU11*Bilans!F11+AV11","v":2.378222222222222},2.333350104821803,307.8622128301887,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":72.94344712706467},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB11*Bilans!F11+BC11","v":11.273407407407408},{"v":0.5175897392092831,"d":"51.76%"},5.835,null,5.438407407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W11<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W11<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W11<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W11<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM11*Bilans!F11+BN11","v":2.9185185185185185},2.86345213137666,377.8038742138365,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":59.439652625927366},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F11<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F11<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F11<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F11<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.2776888888888887},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":4.0304011863877625},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC11*Bilans!F11+CD11","v":10.799111111111111},{"v":0.5403222487447527,"d":"54.03%"},5.835,null,4.964111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN11*Bilans!F11+CO11","v":2.2776888888888887},2.2347136268343815,294.84811592452826,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":76.16304745100747}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R12*Bilans!F12+S12","v":11.146245370370371},{"v":0.5425874183675038,"d":"54.26%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A13'!$C$39+'151.A13'!$C$40)","v":6.047812500000001},null,5.09843287037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC12*Bilans!F12+AD12","v":2.8134259259259253},2.7603424178895875,378.2980275157233,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":64.04686384349567},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ12*Bilans!F12+AK12","v":10.679333333333332},{"v":0.5663099288345091,"d":"56.63%"},6.047812500000001,null,4.631520833333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU12*Bilans!F12+AV12","v":2.308861111111111},2.2652976939203353,310.45338570754717,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":78.04328564606631},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB12*Bilans!F12+BF8","v":3.74763425925926},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.300178240740741,0.38033226736786907,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":84.92391358790198},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":52.12358641209804},null,{"$f":"IF(Bilans!W12<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W12<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W12<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W12<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W12<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM12*Bilans!F12+BN12","v":2.8134259259259253},2.0702568134171906,175.8143107274068,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":120.15645967173684},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F12<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F12<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F12<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F12<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.215894444444444},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.142796613356534},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC12*Bilans!F12+CD12","v":10.622555555555556},{"v":0.5693368670439213,"d":"56.93%"},6.047812500000001,null,4.574743055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":52.12358641209804},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN12*Bilans!F12+CO12","v":2.215894444444444},2.174085115303983,297.95292983962264,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":148.55697644033478}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":6042.067669579252},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.619110244331113},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.982168873978091},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4238742482981555},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.949782040955372},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R13*Bilans!F13+S13","v":11.191620370370371},{"v":0.5336023562602641,"d":"53.36%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A13'!$C$39+'151.A13'!$C$40)","v":5.971875},null,5.219745370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC13*Bilans!F13+AD13","v":2.8509259259259254},2.797134870719776,378.2425628930817,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":62.36390380243336},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ13*Bilans!F13+AK13","v":10.733333333333333},{"v":0.5563858695652174,"d":"55.64%"},5.971875,null,4.761458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU13*Bilans!F13+AV13","v":2.3336111111111113},2.2895807127882604,309.6085518867925,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":76.18873142391473},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB13*Bilans!F13+BC13","v":11.191620370370371},{"v":0.5336023562602641,"d":"53.36%"},5.971875,null,5.219745370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W13<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W13<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W13<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W13<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM13*Bilans!F13+BN13","v":2.8509259259259254},2.797134870719776,378.2425628930817,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":62.36390380243336},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F13<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F13<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F13<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F13<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.237944444444444},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.10197850209766},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC13*Bilans!F13+CD13","v":10.685555555555556},{"v":0.5588736092336487,"d":"55.89%"},5.971875,null,4.713680555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN13*Bilans!F13+CO13","v":2.237944444444444},2.195719077568134,296.9161122641509,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":79.4456138684194}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6193189420280167},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.982377571674994},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4266889109580716},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.952589426500603},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R14*Bilans!F14+S14","v":11.57926851851852},{"v":0.4597116813973888,"d":"45.97%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A13'!$C$39+'151.A13'!$C$40)","v":5.323125},null,6.2561435185185195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC14*Bilans!F14+AD14","v":3.1712962962962963},3.1712962962962963,379.4614583333333,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":48.6725097810219},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ14*Bilans!F14+AK14","v":11.194666666666667},{"v":0.47550544902334446,"d":"47.55%"},5.323125,null,5.871541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU14*Bilans!F14+AV14","v":2.545055555555556},2.545055555555556,304.52862250000004,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":60.64895112527558},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB14*Bilans!F14+BC14","v":11.57926851851852},{"v":0.4597116813973888,"d":"45.97%"},5.323125,null,6.2561435185185195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W14<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W14<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W14<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W14<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM14*Bilans!F14+BN14","v":3.1712962962962963},3.1712962962962963,379.4614583333333,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":48.6725097810219},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F14<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F14<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F14<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F14<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.426322222222222},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.7835040688009753},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC14*Bilans!F14+CD14","v":11.223777777777778},{"v":0.474272130595759,"d":"47.43%"},5.323125,null,5.900652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN14*Bilans!F14+CO14","v":2.426322222222222},2.426322222222222,290.32158549999997,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":63.61683892860251}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8905149950457583},{"$nulls":4},{"$f":"F11","v":3.622033032756183},{"$f":"F15","v":2.8905149950457583},{"$f":"F28","v":3.397729258604933},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R15*Bilans!F15+S15","v":11.26388425925926},{"v":0.519442260354402,"d":"51.94%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A13'!$C$39+'151.A13'!$C$40)","v":5.8509375},null,5.412946759259261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC15*Bilans!F15+AD15","v":2.910648148148148},2.8557302585604476,377.8773671383648,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":59.77316116895669},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ15*Bilans!F15+AK15","v":10.819333333333333},{"v":0.5407853995933206,"d":"54.08%"},5.8509375,null,4.968395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU15*Bilans!F15+AV15","v":2.3730277777777777},2.328253668763103,308.08034608490567,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":73.31504607514832},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB15*Bilans!F15+BC15","v":11.26388425925926},{"v":0.519442260354402,"d":"51.94%"},5.8509375,null,5.412946759259261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W15<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W15<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W15<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W15<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM15*Bilans!F15+BN15","v":2.910648148148148},2.8557302585604476,377.8773671383648,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":59.77316116895669},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F15<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F15<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F15<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F15<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.2730611111111108},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":4.038606773538377},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC15*Bilans!F15+CD15","v":10.785888888888888},{"v":0.542462244908471,"d":"54.25%"},5.8509375,null,4.934951388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN15*Bilans!F15+CO15","v":2.2730611111111108},2.2301731656184485,295.1020887075471,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":76.53935919934017}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.599426268179985},{"$f":"F19","v":3.599426268179985},{"$f":"F19","v":3.599426268179985},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R16*Bilans!F16+S16","v":12.015092592592593},{"v":0.3823316353660134,"d":"38.23%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.59375},null,7.421342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC16*Bilans!F16+AD16","v":3.531481481481481},3.3982180293501045,347.1279716981132,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":38.77723526327154},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ16*Bilans!F16+AK16","v":11.713333333333333},{"v":0.39218127490039845,"d":"39.22%"},4.59375,null,7.119583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU16*Bilans!F16+AV16","v":2.782777777777778},2.6777672955974845,273.53392924528305,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":49.210213380620765},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB16*Bilans!F16+BC16","v":12.015092592592593},{"v":0.3823316353660134,"d":"38.23%"},4.59375,null,7.421342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W16<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W16<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W16<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W16<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM16*Bilans!F16+BN16","v":3.531481481481481},3.3982180293501045,347.1279716981132,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":38.77723526327154},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F16<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F16<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F16<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F16<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.6381111111111113},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.47976245630291},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC16*Bilans!F16+CD16","v":11.828888888888889},{"v":0.38835008453879394,"d":"38.84%"},4.59375,null,7.235138888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN16*Bilans!F16+CO16","v":2.6381111111111113},2.538559748427673,259.3138783018868,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":51.90876444078875}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":720.463657466375},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R17*Bilans!F17+S17","v":11.94226851851852},{"v":0.3948684450268072,"d":"39.49%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.715625},null,7.226643518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC17*Bilans!F17+AD17","v":3.471296296296296},3.3403039832285115,350.9824410377358,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":40.5791660521237},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ17*Bilans!F17+AK17","v":11.626666666666667},{"v":0.4055870126146789,"d":"40.56%"},4.715625,null,6.911041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU17*Bilans!F17+AV17","v":2.743055555555556},2.743055555555556,288.2265625,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":49.41451139240505},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB17*Bilans!F17+BC17","v":11.94226851851852},{"v":0.3948684450268072,"d":"39.49%"},4.715625,null,7.226643518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W17<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W17<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W17<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W17<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM17*Bilans!F17+BN17","v":3.471296296296296},3.3403039832285115,350.9824410377358,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":40.5791660521237},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F17<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F17<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F17<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F17<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.602722222222222},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.527076351683067},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC17*Bilans!F17+CD17","v":11.727777777777778},{"v":0.40209024159166273,"d":"40.21%"},4.715625,null,7.012152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN17*Bilans!F17+CO17","v":2.602722222222222},2.602722222222222,273.48103749999996,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":52.07883839569682}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":7481.139966758318},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R18*Bilans!F18+S18","v":11.918180555555557},{"v":0.399048955319196,"d":"39.90%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.7559375},null,7.162243055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC18*Bilans!F18+AD18","v":3.4513888888888884},3.321147798742138,352.18281544811316,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":41.189020570481716},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ18*Bilans!F18+AK18","v":11.597999999999999},{"v":0.41006531298499743,"d":"41.01%"},4.7559375,null,6.842062499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU18*Bilans!F18+AV18","v":2.729916666666667},2.729916666666667,289.487188125,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":50.109524100247256},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB18*Bilans!F18+BC18","v":11.918180555555557},{"v":0.399048955319196,"d":"39.90%"},4.7559375,null,7.162243055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W18<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W18<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W18<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W18<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM18*Bilans!F18+BN18","v":3.4513888888888884},3.321147798742138,352.18281544811316,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":41.189020570481716},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F18<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F18<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F18<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F18<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.5910166666666665},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.543010787271406},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC18*Bilans!F18+CD18","v":11.694333333333333},{"v":0.40668735569934156,"d":"40.67%"},4.7559375,null,6.938395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN18*Bilans!F18+CO18","v":2.5910166666666665},2.5910166666666665,274.75788487499995,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":52.79581052482616}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.599426268179985},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":8324.827433810846},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R19*Bilans!F19+S19","v":11.854319444444446},{"v":0.41021439676817284,"d":"41.02%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.8628125},null,6.9915069444444455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC19*Bilans!F19+AD19","v":3.398611111111111},3.398611111111111,369.11465624999994,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":41.223803024111156},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ19*Bilans!F19+AK19","v":11.522},{"v":0.42204586877278255,"d":"42.20%"},4.8628125,null,6.6591875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU19*Bilans!F19+AV19","v":2.6950833333333333},2.6950833333333333,292.70626312499996,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":51.98491388639807},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB19*Bilans!F19+BC19","v":11.854319444444446},{"v":0.41021439676817284,"d":"41.02%"},4.8628125,null,6.9915069444444455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W19<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W19<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W19<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W19<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM19*Bilans!F19+BN19","v":3.398611111111111},3.398611111111111,369.11465624999994,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":41.223803024111156},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F19<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F19<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F19<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F19<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.5599833333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.5859608460992587},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC19*Bilans!F19+CD19","v":11.605666666666666},{"v":0.4190032886233737,"d":"41.90%"},4.8628125,null,6.742854166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN19*Bilans!F19+CO19","v":2.5599833333333333},2.5599833333333333,278.03338987499995,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":54.7283543512653}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":9154.88555085998},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R20*Bilans!F20+S20","v":11.442023148148149},{"v":0.4852998834300299,"d":"48.53%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A13'!$C$39+'151.A13'!$C$40)","v":5.5528125},null,5.889210648148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC20*Bilans!F20+AD20","v":3.0578703703703702},3.0578703703703702,382.7459895833333,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":52.80344012112037},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ20*Bilans!F20+AK20","v":11.031333333333333},{"v":0.5033673022300115,"d":"50.34%"},5.5528125,null,5.478520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU20*Bilans!F20+AV20","v":2.4701944444444446},2.4235870020964363,303.3543260849057,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":66.62276817804751},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB20*Bilans!F20+BC20","v":11.442023148148149},{"v":0.4852998834300299,"d":"48.53%"},5.5528125,null,5.889210648148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W20<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W20<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W20<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W20<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM20*Bilans!F20+BN20","v":3.0578703703703702},3.0578703703703702,382.7459895833333,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":52.80344012112037},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F20<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F20<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F20<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F20<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.3596277777777774},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.890444114302398},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC20*Bilans!F20+CD20","v":11.033222222222221},{"v":0.5032811256910946,"d":"50.33%"},5.5528125,null,5.4804097222222214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN20*Bilans!F20+CO20","v":2.3596277777777774},2.3151064989517818,289.77609270754715,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":69.7445560595625}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R21*Bilans!F21+S21","v":10.948812499999999},{"v":0.5682123061290895,"d":"56.82%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A13'!$C$39+'151.A13'!$C$40)","v":6.22125},null,4.727562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC21*Bilans!F21+AD21","v":2.7577499999999997},2.7057169811320754,382.07429490566045,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":67.32444718729735},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ21*Bilans!F21+AK21","v":10.412312499999999},{"v":0.5974897507157994,"d":"59.75%"},6.22125,null,4.191062499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.182975},2.14178679245283,302.4417129622642,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":85.05090265842223},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB21*Bilans!F21+BC21","v":10.479625},{"v":0.5936519675083793,"d":"59.37%"},6.22125,null,4.258375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W21<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W21<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W21<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W21<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM21*Bilans!F21+BN21","v":1.7299999999999995},1.6973584905660375,239.6839924528302,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":107.3202278790574},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F21<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F21<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F21<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F21<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.182975},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.2052703306267825},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC21*Bilans!F21+CD21","v":6.8641875},{"v":0.9063345079078916,"d":"90.63%"},6.22125,null,0.6429374999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN21*Bilans!F21+CO21","v":1.7478125},1.2861261792452832,181.61387777122647,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":141.63532547552575}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R22*Bilans!F22+S22","v":12.147856481481481},{"v":0.35986287018323987,"d":"35.99%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.3715625},null,7.776293981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC22*Bilans!F22+AD22","v":3.6412037037037033},3.5037997903563936,339.2291362028301,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":35.64546562955761},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ22*Bilans!F22+AK22","v":11.871333333333332},{"v":0.36824528275397317,"d":"36.82%"},4.3715625,null,7.499770833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU22*Bilans!F22+AV22","v":2.8551944444444444},2.747451257861635,266.0013621580188,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":45.45834057751639},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB22*Bilans!F22+BC22","v":12.147856481481481},{"v":0.35986287018323987,"d":"35.99%"},4.3715625,null,7.776293981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W22<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W22<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W22<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W22<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM22*Bilans!F22+BN22","v":3.6412037037037033},3.5037997903563936,339.2291362028301,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":35.64546562955761},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F22<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F22<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F22<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F22<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.702627777777778},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.396694163910433},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC22*Bilans!F22+CD22","v":12.013222222222222},{"v":0.36389591561150214,"d":"36.39%"},4.3715625,null,7.641659722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN22*Bilans!F22+CO22","v":2.702627777777778},2.6006418238993714,251.78763978537737,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":48.02451989053016}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R23*Bilans!F23+S23","v":11.732199074074074},{"v":0.4319043231372982,"d":"43.19%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A13'!$C$39+'151.A13'!$C$40)","v":5.0671875},null,6.665011574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC23*Bilans!F23+AD23","v":3.297685185185185},3.297685185185185,374.3284895833333,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":44.404215920258316},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ23*Bilans!F23+AK23","v":11.376666666666667},{"v":0.4454017726340463,"d":"44.54%"},5.0671875,null,6.309479166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU23*Bilans!F23+AV23","v":2.6284722222222223},2.6284722222222223,298.36445312499995,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":55.70959577278731},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB23*Bilans!F23+BC23","v":11.732199074074074},{"v":0.4319043231372982,"d":"43.19%"},5.0671875,null,6.665011574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W23<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W23<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W23<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W23<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM23*Bilans!F23+BN23","v":3.297685185185185},3.297685185185185,374.3284895833333,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":44.404215920258316},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F23<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F23<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F23<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F23<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.5006388888888886},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.6710618397520642},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC23*Bilans!F23+CD23","v":11.43611111111111},{"v":0.443086592178771,"d":"44.31%"},5.0671875,null,6.36892361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN23*Bilans!F23+CO23","v":2.5006388888888886},2.5006388888888886,283.85377187499995,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":58.55748530930984}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R24*Bilans!F24+S24","v":11.084703125},{"v":0.5513510313340033,"d":"55.14%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A13'!$C$39+'151.A13'!$C$40)","v":6.1115625},null,4.973140625000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC24*Bilans!F24+AD24","v":2.7894375},2.7368066037735854,379.259817134434,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":65.31881893061565},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ24*Bilans!F24+AK24","v":10.553078124999999},{"v":0.5791260547500211,"d":"57.91%"},6.1115625,null,4.441515624999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.20174375},2.1602014150943396,299.35531160023584,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":82.75384589181607},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB24*Bilans!F24+BC24","v":10.61490625},{"v":0.5757528475581213,"d":"57.58%"},6.1115625,null,4.503343750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W24<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W24<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W24<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W24<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM24*Bilans!F24+BN24","v":1.7841666666666665},1.750503144654088,242.58034952830184,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":102.1220530485395},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F24<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F24<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F24<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F24<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.20174375},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.1694225315729865},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC24*Bilans!F24+CD24","v":6.913546875000001},{"v":0.8839981286740027,"d":"88.40%"},6.1115625,null,0.8019843750000009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN24*Bilans!F24+CO24","v":1.756953125},1.2928522995283018,179.16023953788323,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":138.2717693778497}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R25*Bilans!F25+S25","v":11.362476851851852},{"v":0.5004135607170287,"d":"50.04%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A13'!$C$39+'151.A13'!$C$40)","v":5.6859375},null,5.6765393518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC25*Bilans!F25+AD25","v":2.9921296296296296},2.9356743535988823,376.83049921383656,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":56.40531103083826},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ25*Bilans!F25+AK25","v":10.936666666666666},{"v":0.519896754038403,"d":"51.99%"},5.6859375,null,5.250729166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU25*Bilans!F25+AV25","v":2.4268055555555557},2.38101677148847,305.63326533018875,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":69.5449217253873},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB25*Bilans!F25+BC25","v":11.362476851851852},{"v":0.5004135607170287,"d":"50.04%"},5.6859375,null,5.6765393518518525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W25<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W25<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W25<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W25<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM25*Bilans!F25+BN25","v":2.9921296296296296},2.9356743535988823,376.83049921383656,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":56.40531103083826},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F25<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F25<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F25<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F25<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.3209722222222218},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.955239064089523},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC25*Bilans!F25+CD25","v":10.922777777777778},{"v":0.5205578302222674,"d":"52.06%"},5.6859375,null,5.2368402777777785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN25*Bilans!F25+CO25","v":2.3209722222222218},2.277180293501048,292.3045554245283,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":72.71608026495677}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17412.563613587907},null,{"$f":"F26/F28","v":5124.76489098996},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R26*Bilans!F26+S26","v":11.023145833333334},{"v":0.5589375386261105,"d":"55.89%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A13'!$C$39+'151.A13'!$C$40)","v":6.16125},null,4.861895833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC26*Bilans!F26+AD26","v":2.7750833333333333},2.7227232704402518,380.55503150943395,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":66.22167664172709},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ26*Bilans!F26+AK26","v":10.489312499999999},{"v":0.5873835868652021,"d":"58.74%"},6.16125,null,4.328062499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.1932416666666663},2.1518597484276727,300.76543703773575,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":83.78952212463871},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB26*Bilans!F26+BC26","v":10.553625},{"v":0.583804143126177,"d":"58.38%"},6.16125,null,4.392375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W26<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W26<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W26<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W26<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.7596296296296292},1.7264290705800138,241.3029911949685,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":104.43713157553874},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F26<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F26<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F26<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F26<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.1932416666666663},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.185585263821817},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC26*Bilans!F26+CD26","v":6.8911875},{"v":0.8940766740130057,"d":"89.41%"},6.16125,null,0.7299375000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN26*Bilans!F26+CO26","v":1.7528124999999999},1.289805424528302,180.27610418632074,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":139.7910852064676}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":52.12358641209804},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R27*Bilans!F27+S27","v":11.405050925925927},{"v":0.4922983278607472,"d":"49.23%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A13'!$C$39+'151.A13'!$C$40)","v":5.6146875000000005},null,5.790363425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC27*Bilans!F27+AD27","v":3.0273148148148143},3.0273148148148143,383.4169895833333,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":53.969188866799215},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ27*Bilans!F27+AK27","v":10.987333333333332},{"v":0.5110145773921486,"d":"51.10%"},5.6146875000000005,null,5.372645833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU27*Bilans!F27+AV27","v":2.4500277777777777},2.4038008385744236,304.4473857075472,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":67.96807887665673},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB27*Bilans!F27+BC27","v":11.405050925925927},{"v":0.4922983278607472,"d":"49.23%"},5.6146875000000005,null,5.790363425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W27<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W27<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W27<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W27<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM27*Bilans!F27+BN27","v":3.0273148148148143},3.0273148148148143,383.4169895833333,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":53.969188866799215},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F27<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F27<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F27<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F27<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.3416611111111107},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.9202939983250262},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC27*Bilans!F27+CD27","v":10.98188888888889},{"v":0.5112679209203032,"d":"51.13%"},5.6146875000000005,null,5.367201388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN27*Bilans!F27+CO27","v":2.3416611111111107},2.297478825995807,290.981437009434,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":71.11348455156478}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.397729258604933},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R28*Bilans!F28+S28","v":11.913699074074074},{"v":0.39982858979256297,"d":"39.98%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.7634375},null,7.150261574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC28*Bilans!F28+AD28","v":3.447685185185185},3.3175838574423477,352.40205129716975,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":41.30325890409877},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ28*Bilans!F28+AK28","v":11.592666666666666},{"v":0.41090092874805917,"d":"41.09%"},4.7634375,null,6.829229166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU28*Bilans!F28+AV28","v":2.7274722222222225},2.7274722222222225,289.718918125,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":50.23956756866858},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB28*Bilans!F28+BC28","v":11.913699074074074},{"v":0.39982858979256297,"d":"39.98%"},4.7634375,null,7.150261574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W28<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W28<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W28<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W28<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM28*Bilans!F28+BN28","v":3.447685185185185},3.3175838574423477,352.40205129716975,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":41.30325890409877},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F28<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F28<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F28<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F28<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.5888388888888887},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.5459912315903104},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC28*Bilans!F28+CD28","v":11.68811111111111},{"v":0.4075455353493104,"d":"40.75%"},4.7634375,null,6.9246736111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN28*Bilans!F28+CO28","v":2.5888388888888887},2.5888388888888887,274.992938875,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":52.929916028421154}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R29*Bilans!F29+S29","v":13.298416666666668},{"v":0.22805816481912008,"d":"22.81%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.0328125000000004},null,10.265604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.794583333333334},4.613655660377359,298.44585053066044,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":18.086931739759436},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ29*Bilans!F29+AK29","v":13.0765},{"v":0.23192845945015872,"d":"23.19%"},3.0328125000000004,null,10.043687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU29*Bilans!F29+AV29","v":3.620041666666667},3.483436320754717,225.33478699882082,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.955332412082253},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB29*Bilans!F29+BC29","v":13.298416666666668},{"v":0.22805816481912008,"d":"22.81%"},3.0328125000000004,null,10.265604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W29<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W29<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W29<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W29<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.084537037037037},3.9304035639412995,254.24798054245286,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":21.23112134478166},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F29<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F29<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F29<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F29<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F29*BT29+BU29","v":3.376475},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.718811778556039},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC29*Bilans!F29+CD29","v":13.229375000000001},{"v":0.22924835829357018,"d":"22.92%"},3.0328125000000004,null,10.1965625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN29*Bilans!F29+CO29","v":3.376475},3.2490608490566038,210.1736236733491,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":25.683383253419102}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17464.42134384819},null,{"$f":"F30/F32","v":6120.741922532786},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R30*Bilans!F30+S30","v":12.76135},{"v":0.28232220728998103,"d":"28.23%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.6028124999999998},null,9.158537500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.077353773584905,319.5320218514151,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.794040599306577},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ30*Bilans!F30+AK30","v":12.5293},{"v":0.287550980501704,"d":"28.76%"},3.6028124999999998,null,8.9264875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU30*Bilans!F30+AV30","v":3.250175},3.127526886792453,245.09646330070757,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":32.323966718534166},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB30*Bilans!F30+BC30","v":12.76135},{"v":0.28232220728998103,"d":"28.23%"},3.6028124999999998,null,9.158537500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W30<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W30<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W30<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W30<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.803055555555555},3.659544025157232,286.78931639150943,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":27.624773552398104},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F30<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F30<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F30<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F30<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F30*BT30+BU30","v":3.051195},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.008657263793366},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC30*Bilans!F30+CD30","v":12.697375},{"v":0.28374467163488515,"d":"28.37%"},3.6028124999999998,null,9.094562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN30*Bilans!F30+CO30","v":3.051195},2.936055566037736,230.09133457146228,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":34.4319352022443}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":52.12358641209804},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R31*Bilans!F31+S31","v":12.536100000000001},{"v":0.30646492928422714,"d":"30.65%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.841875},null,8.694225000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0035},3.8524245283018868,324.00816495283016,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":28.162900844114336},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ31*Bilans!F31+AK31","v":12.2998},{"v":0.31235263988032325,"d":"31.24%"},3.841875,null,8.457925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU31*Bilans!F31+AV31","v":3.09505},2.9782556603773584,250.48619231603772,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":36.42919291430243},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB31*Bilans!F31+BC31","v":12.536100000000001},{"v":0.30646492928422714,"d":"30.65%"},3.841875,null,8.694225000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W31<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W31<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W31<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W31<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.6849999999999996},3.5459433962264146,298.2315693396226,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":30.597062016122596},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F31<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F31<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F31<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F31<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F31*BT31+BU31","v":2.9147700000000003},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.1494766310892452},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC31*Bilans!F31+CD31","v":12.47425},{"v":0.3079844479628034,"d":"30.80%"},3.841875,null,8.632375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN31*Bilans!F31+CO31","v":2.9147700000000003},2.8047786792452833,235.89591081792452,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":38.68235693705223}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R37*Bilans!F37+S37","v":12.01789351851852},{"v":0.3818524846245856,"d":"38.19%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.5890625},null,7.42883101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC37*Bilans!F37+AD37","v":3.533796296296296},3.4004454926624734,346.9729569575471,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":38.70915598677569},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ37*Bilans!F37+AK37","v":11.716666666666667},{"v":0.3916696301564722,"d":"39.17%"},4.5890625,null,7.127604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU37*Bilans!F37+AV37","v":2.7843055555555556},2.679237421383648,273.38268838443395,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":49.12904468616398},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB37*Bilans!F37+BC37","v":12.01789351851852},{"v":0.3818524846245856,"d":"38.19%"},4.5890625,null,7.42883101851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W37<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W37<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W37<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W37<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM37*Bilans!F37+BN37","v":3.533796296296296},3.4004454926624734,346.9729569575471,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":38.70915598677569},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F37<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F37<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F37<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F37<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.639472222222222},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.4779680281201},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC37*Bilans!F37+CD37","v":11.832777777777778},{"v":0.38782630639936144,"d":"38.78%"},4.5890625,null,7.2437152777777785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN37*Bilans!F37+CO37","v":2.639472222222222},2.5398694968553457,259.1619337853773,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":51.82485760113708}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R44*Bilans!F44+S44","v":11.912018518518519},{"v":0.4001211039581873,"d":"40.01%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.76625},null,7.145768518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC44*Bilans!F44+AD44","v":3.446296296296296},3.446296296296296,366.3068333333333,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":39.785929070392264},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ44*Bilans!F44+AK44","v":11.590666666666666},{"v":0.41121448291728985,"d":"41.12%"},4.76625,null,6.824416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU44*Bilans!F44+AV44","v":2.7265555555555556},2.7265555555555556,289.80559,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":50.28839398508496},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB44*Bilans!F44+BC44","v":11.912018518518519},{"v":0.4001211039581873,"d":"40.01%"},4.76625,null,7.145768518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W44<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W44<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W44<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W44<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM44*Bilans!F44+BN44","v":3.446296296296296},3.446296296296296,366.3068333333333,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":39.785929070392264},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F44<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F44<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F44<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F44<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.588022222222222},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.5471101913945446},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC44*Bilans!F44+CD44","v":11.685777777777778},{"v":0.4078675883314951,"d":"40.79%"},4.76625,null,6.919527777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN44*Bilans!F44+CO44","v":2.588022222222222},2.588022222222222,275.080882,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":52.98026377929093}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R61*Bilans!F61+S61","v":11.770291666666667},{"v":0.42509035814037455,"d":"42.51%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A13'!$C$39+'151.A13'!$C$40)","v":5.0034374999999995},null,6.7668541666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC61*Bilans!F61+AD61","v":3.3291666666666666},3.3291666666666666,372.80840624999996,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":43.39146683354193},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ61*Bilans!F61+AK61","v":11.421999999999999},{"v":0.43805266153037997,"d":"43.81%"},5.0034374999999995,null,6.418562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU61*Bilans!F61+AV61","v":2.6492500000000003},2.6492500000000003,296.669638125,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":54.52766820798338},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB61*Bilans!F61+BC61","v":11.770291666666667},{"v":0.42509035814037455,"d":"42.51%"},5.0034374999999995,null,6.7668541666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W61<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W61<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W61<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W61<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM61*Bilans!F61+BN61","v":3.3291666666666666},3.3291666666666666,372.80840624999996,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":43.39146683354193},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F61<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F61<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F61<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F61<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.51915},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.644086298950043},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC61*Bilans!F61+CD61","v":11.488999999999999},{"v":0.43549808512490207,"d":"43.55%"},5.0034374999999995,null,6.4855624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN61*Bilans!F61+CO61","v":2.51915},2.51915,282.10071487499994,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":57.34371712680865}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R71*Bilans!F71+S71","v":12.669483333333334},{"v":0.2920649881802599,"d":"29.21%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.7003125},null,8.969170833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.141916666666667},3.9856179245283023,321.669258643868,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":26.12209122185784},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ71*Bilans!F71+AK71","v":12.435699999999999},{"v":0.29755562614086867,"d":"29.76%"},3.7003125,null,8.735387499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU71*Bilans!F71+AV71","v":3.1869083333333332},3.0666476415094337,247.50146452712266,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":33.949995946960094},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB71*Bilans!F71+BC71","v":12.669483333333334},{"v":0.2920649881802599,"d":"29.21%"},3.7003125,null,8.969170833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W71<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W71<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W71<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W71<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7549074074074067},3.6132127882599576,291.6133711084906,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":28.814432224496347},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F71<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F71<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F71<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F71<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F71*BT71+BU71","v":2.995555},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0645406276967044},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC71*Bilans!F71+CD71","v":12.606375},{"v":0.293527084510813,"d":"29.35%"},3.7003125,null,8.9060625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN71*Bilans!F71+CO71","v":2.995555},2.8825151886792453,232.6405945903302,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":36.11869086029134}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R77*Bilans!F77+S77","v":12.414200000000001},{"v":0.31989576452771823,"d":"31.99%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.97125},null,8.442950000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.877},3.730698113207547,325.3541824528302,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":30.15545524890379},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ77*Bilans!F77+AK77","v":12.1756},{"v":0.3261646243306285,"d":"32.62%"},3.97125,null,8.20435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU77*Bilans!F77+AV77","v":3.0111},2.89747358490566,252.6886713396226,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":38.82723921490485},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB77*Bilans!F77+BC77","v":12.414200000000001},{"v":0.31989576452771823,"d":"31.99%"},3.97125,null,8.442950000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W77<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W77<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W77<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W77<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.6211111111111105},3.484465408805031,303.88022830188675,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":32.28641607855171},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F77<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F77<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F77<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F77<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F77*BT77+BU77","v":2.84094},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.231324843185707},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC77*Bilans!F77+CD77","v":12.3535},{"v":0.32146760027522564,"d":"32.15%"},3.97125,null,8.38225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN77*Bilans!F77+CO77","v":2.84094},2.733734716981132,238.4090046679245,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":41.15282265728949}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R94*Bilans!F94+S94","v":12.118166666666667},{"v":0.3648447922540538,"d":"36.48%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.42125},null,7.6969166666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC94*Bilans!F94+AD94","v":3.6166666666666663},3.4801886792452827,341.09329245283016,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":36.32932339387368},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ94*Bilans!F94+AK94","v":11.835999999999999},{"v":0.37354258195336265,"d":"37.35%"},4.42125,null,7.414749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU94*Bilans!F94+AV94","v":2.839},2.7318679245283017,267.75037528301885,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":46.28075130016783},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB94*Bilans!F94+BC94","v":12.118166666666667},{"v":0.3648447922540538,"d":"36.48%"},4.42125,null,7.6969166666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W94<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W94<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W94<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W94<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM94*Bilans!F94+BN94","v":3.6166666666666663},3.4801886792452827,341.09329245283016,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":36.32932339387368},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F94<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F94<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F94<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F94<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.6882},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.414924484785358},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC94*Bilans!F94+CD94","v":11.972},{"v":0.36929919812896755,"d":"36.93%"},4.42125,null,7.55075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN94*Bilans!F94+CO94","v":2.6882},2.5867584905660377,253.52819966037734,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":48.87696337369856}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R104*Bilans!F104+S104","v":14.568887499999999},{"v":0.14459322992232593,"d":"14.46%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.1065625},null,12.462325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC104*Bilans!F104+AD104","v":5.2808874999999995},5.0816087264150935,215.75240250176884,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.77811731456124},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ104*Bilans!F104+AK104","v":14.568887499999999},{"v":0.14459322992232593,"d":"14.46%"},2.1065625,null,12.462325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU104*Bilans!F104+AV104","v":5.2808874999999995},5.0816087264150935,215.75240250176884,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.77811731456124},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB104*Bilans!F104+BC104","v":14.568887499999999},{"v":0.14459322992232593,"d":"14.46%"},2.1065625,null,12.462325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W104<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W104<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W104<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W104<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM104*Bilans!F104+BN104","v":4.111944444444444},3.9567767295597482,167.994847995283,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":13.842119165034116},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F104<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F104<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F104<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F104<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F104*BT104+BU104","v":3.7526675000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.446259893795547},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC104*Bilans!F104+CD104","v":14.3433875},{"v":0.14686645675576984,"d":"14.69%"},2.1065625,null,12.236825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN104*Bilans!F104+CO104","v":4.0173375},3.8657398584905662,164.12965004186321,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":14.168096407135323}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F116<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F116<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F116<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F116<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F116<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F116<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F116<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F116<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F116<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F116<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F116<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F116<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F116<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F116<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F116<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F116*BT116+BU116","v":3.702279166666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4795536983412245},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F119<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F119<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F119<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F119<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F119<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F119<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F119<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F119<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F119<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F119<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F119<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F119<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F119<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F119<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F119<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F119*BT119+BU119","v":4.098701666666667},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.2397336392296583},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F136<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F136<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F136<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F136<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F136<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F136<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F136<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F136<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F136<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F136<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F136<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F136<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F136<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F136<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F136<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F136*BT136+BU136","v":4.317736666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.1261139130763724},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F142<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F142<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F142<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F142<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F142<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F142<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F142<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F142<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F142<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F142<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F142<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F142<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F142<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F142<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F142<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F142*BT142+BU142","v":4.1202966666666665},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.227994909751644},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F152<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F152<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F152<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F152<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F152<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F152<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F152<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F152<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F152<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F152<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F152<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F152<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F152<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F152<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F152<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F152*BT152+BU152","v":4.4838125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.0473648262499826},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F169<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F169<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F169<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F169<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F169<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F169<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F169<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F169<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F169<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F169<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F169<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F169<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F169<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F169<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F169<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F169*BT169+BU169","v":4.6874225},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.9584323794153398},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F175<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F175<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F175<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F175<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F175<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F175<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F175<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F175<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F175<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F175<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F175<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F175<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F175<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F175<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F175<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F175*BT175+BU175","v":4.295113333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.1373126359102668},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F185<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F185<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F185<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F185<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F185<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F185<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F185<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F185<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F185<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F185<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F185<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F185<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F185<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F185<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F185<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F185*BT185+BU185","v":4.894631666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8755241712093422},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F201<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F201<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F201<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F201<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F201<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F201<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F201<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F201<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F201<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F201<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F201<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F201<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F201<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F201<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F201<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F201*BT201+BU201","v":4.760434166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.9283955367516374},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F211<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F211<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F211<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F211<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F211<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F211<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F211<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.19500000000000012},{"$f":"IF(Bilans!F211<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F211<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F211<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F211<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F211<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F211<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F211<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F211<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":1.0079999999999973},{"$f":"Bilans!F211*BT211+BU211","v":5.2500625},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.7485506124927086},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F217<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F217<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F217<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F217<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F217<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F217<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F217<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F217<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F217<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F217<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F217<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F217<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F217<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F217<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F217<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F217*BT217+BU217","v":4.491010833333332},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.044083245549954},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F234<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F234<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F234<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F234<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F234<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F234<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F234<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.19500000000000012},{"$f":"IF(Bilans!F234<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F234<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F234<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F234<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F234<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F234<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F234<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F234<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":1.0079999999999973},{"$f":"Bilans!F234*BT234+BU234","v":5.774937500000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5896275933722224},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F244<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F244<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F244<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F244<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F244<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F244<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F244<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F244<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F244<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F244<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F244<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F244<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F244<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F244<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F244<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F244*BT244+BU244","v":4.159373333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.207063243501425},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R250*Bilans!F250+S250","v":15.756350000000001},{"v":0.11400165647500846,"d":"11.40%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.7962499999999997},null,13.9601,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC250*Bilans!F250+AD250","v":5.585683333333334},5.37490283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ250*Bilans!F250+AK250","v":15.756350000000001},{"v":0.11400165647500846,"d":"11.40%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":13.9601},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU250*Bilans!F250+AV250","v":5.585683333333334},5.37490283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB250*Bilans!F250+BC250","v":15.756350000000001},{"v":0.11400165647500846,"d":"11.40%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":13.9601},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W250<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W250<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W250<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W250<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM250*Bilans!F250+BN250","v":4.265185185185185},4.104234800838574,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F250<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F250<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F250<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F250<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F250*BT250+BU250","v":3.922856666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3401313838469755},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC250*Bilans!F250+CD250","v":15.475683333333334},{"v":0.11606918811339507,"d":"11.61%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":13.679433333333336},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN250*Bilans!F250+CO250","v":4.206283333333333},4.047555660377358,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A13'!$C$39+'151.A13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W260<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W260<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W260<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W260<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F260<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F260<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F260<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F260<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F260*BT260+BU260","v":4.775859166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.922167233085984},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R277*Bilans!F277+S277","v":17.8909125},{"v":0.06922159504161682,"d":"6.92%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.2384375000000003},null,16.652475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC277*Bilans!F277+AD277","v":6.1335791666666655},5.902123349056603,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ277*Bilans!F277+AK277","v":17.8909125},{"v":0.06922159504161682,"d":"6.92%"},1.2384375000000003,null,16.652475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU277*Bilans!F277+AV277","v":6.1335791666666655},5.902123349056603,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB277*Bilans!F277+BC277","v":17.8909125},{"v":0.06922159504161682,"d":"6.92%"},1.2384375000000003,null,16.652475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W277<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W277<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W277<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W277<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM277*Bilans!F277+BN277","v":4.540648148148147},4.369302935010481,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F277<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F277<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F277<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F277<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F277*BT277+BU277","v":4.228785833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.170835876255261},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC277*Bilans!F277+CD277","v":17.511079166666665},{"v":0.07072308269597893,"d":"7.07%"},1.2384375000000003,null,16.272641666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN277*Bilans!F277+CO277","v":4.545929166666666},4.37438466981132,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R286*Bilans!F286+S286","v":16.021825},{"v":0.10778266520823937,"d":"10.78%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.7268749999999997},null,14.29495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC286*Bilans!F286+AD286","v":5.653824999999999},5.440473113207546,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ286*Bilans!F286+AK286","v":16.021825},{"v":0.10778266520823937,"d":"10.78%"},1.7268749999999997,null,14.29495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU286*Bilans!F286+AV286","v":5.653824999999999},5.440473113207546,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB286*Bilans!F286+BC286","v":16.021825},{"v":0.10778266520823937,"d":"10.78%"},1.7268749999999997,null,14.29495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W286<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W286<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W286<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W286<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM286*Bilans!F286+BN286","v":4.299444444444444},4.137201257861635,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F286<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F286<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F286<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F286<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F286*BT286+BU286","v":3.9609050000000003},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.3176521527277227},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC286*Bilans!F286+CD286","v":15.728825},{"v":0.10979046432266872,"d":"10.98%"},1.7268749999999997,null,14.00195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN286*Bilans!F286+CO286","v":4.248525},4.088203301886792,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R292*Bilans!F292+S292","v":13.808166666666667},{"v":0.17964912068944702,"d":"17.96%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.4806249999999994},null,11.327541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC292*Bilans!F292+AD292","v":5.058},4.867132075471698,250.34093830188672,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.632494243248898},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":13.601333333333335},{"v":0.18238101656700317,"d":"18.24%"},2.4806249999999994,null,11.120708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU292*Bilans!F292+AV292","v":3.8480000000000003},3.702792452830189,190.45312981132074,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.91921930414577},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB292*Bilans!F292+BC292","v":13.808166666666667},{"v":0.17964912068944702,"d":"17.96%"},2.4806249999999994,null,11.327541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W292<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W292<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W292<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W292<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM292*Bilans!F292+BN292","v":5.337222222222224},5.135817610062895,264.1607787735849,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.919296407643929},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F292<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F292<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F292<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F292<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F292*BT292+BU292","v":3.5933666666666673},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.5547072847190653},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC292*Bilans!F292+CD292","v":13.601333333333335},{"v":0.18238101656700317,"d":"18.24%"},2.4806249999999994,null,11.120708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN292*Bilans!F292+CO292","v":3.8480000000000003},3.702792452830189,190.45312981132074,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":17.91921930414577}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R309*Bilans!F309+S309","v":13.493},{"v":0.20927517972281925,"d":"20.93%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.8237500000000004},null,10.66925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC309*Bilans!F309+AD309","v":4.936},4.749735849056604,283.41673811320754,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.206017017828202},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":13.276},{"v":0.21269584212112086,"d":"21.27%"},2.8237500000000004,null,10.45225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU309*Bilans!F309+AV309","v":3.726},3.5853962264150945,213.9405928301887,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.468840579710147},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB309*Bilans!F309+BC309","v":13.493},{"v":0.20927517972281925,"d":"20.93%"},2.8237500000000004,null,10.66925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W309<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W309<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W309<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W309<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM309*Bilans!F309+BN309","v":5.167777777777779},4.972767295597485,296.72502452830196,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":15.479167920877229},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F309<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F309<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F309<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F309<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F309*BT309+BU309","v":3.4734000000000003},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.6429435135602004},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC309*Bilans!F309+CD309","v":13.276},{"v":0.21269584212112086,"d":"21.27%"},2.8237500000000004,null,10.45225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN309*Bilans!F309+CO309","v":3.726},3.5853962264150945,213.9405928301887,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":21.468840579710147}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R315*Bilans!F315+S315","v":14.009666666666664},{"v":0.16140640985985874,"d":"16.14%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.2612500000000004},null,11.748416666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC315*Bilans!F315+AD315","v":5.135999999999999},4.942188679245282,228.18085132075475,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.051199147883459},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":13.809333333333333},{"v":0.16374794824756206,"d":"16.37%"},2.2612500000000004,null,11.548083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU315*Bilans!F315+AV315","v":3.926},3.777849056603774,174.4232909433963,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.765399598453751},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB315*Bilans!F315+BC315","v":14.009666666666664},{"v":0.16140640985985874,"d":"16.14%"},2.2612500000000004,null,11.748416666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W315<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W315<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W315<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W315<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM315*Bilans!F315+BN315","v":5.445555555555557},5.240062893081762,241.93370377358505,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":11.366142203871961},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F315<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F315<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F315<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F315<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F315*BT315+BU315","v":3.670066666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.5013169606365007},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC315*Bilans!F315+CD315","v":13.809333333333333},{"v":0.16374794824756206,"d":"16.37%"},2.2612500000000004,null,11.548083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN315*Bilans!F315+CO315","v":3.926},3.777849056603774,174.4232909433963,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":15.765399598453751}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R325*Bilans!F325+S325","v":12.943316666666668},{"v":0.2634322861605539,"d":"26.34%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.4096875000000004},null,9.533629166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.426083333333333},4.259061320754716,314.03123883254716,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":22.33236805877813},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ325*Bilans!F325+AK325","v":12.714699999999999},{"v":0.2681689304505809,"d":"26.82%"},3.4096875000000004,null,9.305012499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU325*Bilans!F325+AV325","v":3.3754916666666666},3.248114622641509,239.49161141391514,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":29.283118377961795},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB325*Bilans!F325+BC325","v":12.943316666666668},{"v":0.2634322861605539,"d":"26.34%"},3.4096875000000004,null,9.533629166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W325<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W325<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W325<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W325<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.8984259259259253},3.751315513626834,276.5938711084906,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":25.35508534392548},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F325<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F325<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F325<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F325<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F325*BT325+BU325","v":3.161405},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.9037722152017857},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC325*Bilans!F325+CD325","v":12.877625},{"v":0.2647761136079052,"d":"26.48%"},3.4096875000000004,null,9.4679375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN325*Bilans!F325+CO325","v":3.161405},3.042106698113207,224.3021321186321,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":31.266137068431142}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R342*Bilans!F342+S342","v":12.254851851851852},{"v":0.3421093988473197,"d":"34.21%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.1925},null,8.06235185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC342*Bilans!F342+AD342","v":3.7296296296296294},3.5888888888888886,332.044,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":33.25564086687307},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ342*Bilans!F342+AK342","v":11.998666666666667},{"v":0.34941382375819535,"d":"34.94%"},4.1925,null,7.806166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU342*Bilans!F342+AV342","v":2.913555555555556},2.8036100628930822,259.390003018868,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":42.57039935034344},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB342*Bilans!F342+BC342","v":12.254851851851852},{"v":0.3421093988473197,"d":"34.21%"},4.1925,null,8.06235185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W342<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W342<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W342<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W342<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM342*Bilans!F342+BN342","v":3.7296296296296294},3.5888888888888886,332.044,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":33.25564086687307},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F342<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F342<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F342<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F342<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.7546222222222223},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.332580390132142},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC342*Bilans!F342+CD342","v":12.161777777777777},{"v":0.3447275617599766,"d":"34.47%"},4.1925,null,7.969277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN342*Bilans!F342+CO342","v":2.7546222222222223},2.6506742138364783,245.240378264151,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":45.02658205862897}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R352*Bilans!F352+S352","v":12.021254629629631},{"v":0.38127779846729803,"d":"38.13%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.5834375},null,7.437817129629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC352*Bilans!F352+AD352","v":3.536574074074074},3.4031184486373163,346.7862777122641,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":38.62757849425934},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ352*Bilans!F352+AK352","v":11.720666666666666},{"v":0.3910560406120243,"d":"39.11%"},4.5834375,null,7.137229166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU352*Bilans!F352+AV352","v":2.786138888888889},2.681001572327044,273.20076272405663,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":49.03175975607539},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB352*Bilans!F352+BC352","v":12.021254629629631},{"v":0.38127779846729803,"d":"38.13%"},4.5834375,null,7.437817129629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W352<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W352<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W352<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W352<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM352*Bilans!F352+BN352","v":3.536574074074074},3.4031184486373163,346.7862777122641,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":38.62757849425934},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F352<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F352<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F352<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F352<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.6411055555555554},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.47581715569448},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC352*Bilans!F352+CD352","v":11.837444444444444},{"v":0.38719822690708394,"d":"38.72%"},4.5834375,null,7.254006944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN352*Bilans!F352+CO352","v":2.6411055555555554},2.541441194968553,258.979211370283,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":51.72428355228049}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R358*Bilans!F358+S358","v":12.283421296296297},{"v":0.3374212607402555,"d":"33.74%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.1446875},null,8.138733796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC358*Bilans!F358+AD358","v":3.7532407407407407},3.6116090146750524,330.00174469339623,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":32.63656849926353},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ358*Bilans!F358+AK358","v":12.032666666666666},{"v":0.34445294753171923,"d":"34.45%"},4.1446875,null,7.887979166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU358*Bilans!F358+AV358","v":2.929138888888889},2.81860534591195,257.54301696933965,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":41.81874031103968},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB358*Bilans!F358+BC358","v":12.283421296296297},{"v":0.3374212607402555,"d":"33.74%"},4.1446875,null,8.138733796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W358<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W358<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W358<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W358<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM358*Bilans!F358+BN358","v":3.7532407407407407},3.6116090146750524,330.00174469339623,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":32.63656849926353},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F358<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F358<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F358<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F358<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.7685055555555556},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.315868368614435},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC358*Bilans!F358+CD358","v":12.201444444444444},{"v":0.3396882655059055,"d":"33.97%"},4.1446875,null,8.056756944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN358*Bilans!F358+CO358","v":2.7685055555555556},2.664033647798742,243.41941448349056,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":44.24513372696887}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R369*Bilans!F369+S369","v":12.355016666666668},{"v":0.3265121050693308,"d":"32.65%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.0340625},null,8.320954166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.815583333333333},3.6715990566037733,325.73508930424526,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":31.170499075643104},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ369*Bilans!F369+AK369","v":12.1153},{"v":0.33297256361790467,"d":"33.30%"},4.0340625,null,8.0812375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU369*Bilans!F369+AV369","v":2.9703416666666667},2.8582533018867924,253.5770873101415,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":40.04038932604472},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB369*Bilans!F369+BC369","v":12.355016666666668},{"v":0.3265121050693308,"d":"32.65%"},4.0340625,null,8.320954166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W369<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W369<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W369<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W369<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.590092592592592},3.454617400419287,306.4850192216981,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":33.128292292544394},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F369<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F369<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F369<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F369<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F369*BT369+BU369","v":2.805095},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2726164354504927},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC369*Bilans!F369+CD369","v":12.294875},{"v":0.3281092731727651,"d":"32.81%"},4.0340625,null,8.2608125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN369*Bilans!F369+CO369","v":2.805095},2.699242358490566,239.4700339393868,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":42.39914753857031}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R370*Bilans!F370+S370","v":12.178666666666667},{"v":0.354718633676374,"d":"35.47%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.32},null,7.858666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC370*Bilans!F370+AD370","v":3.6666666666666665},3.5283018867924527,337.23509433962266,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":34.94547914438503},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ370*Bilans!F370+AK370","v":11.908},{"v":0.36278132348001346,"d":"36.28%"},4.32,null,7.587999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU370*Bilans!F370+AV370","v":2.8720000000000003},2.7636226415094343,264.1470520754718,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":44.61470178600688},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB370*Bilans!F370+BC370","v":12.178666666666667},{"v":0.354718633676374,"d":"35.47%"},4.32,null,7.858666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W370<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W370<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W370<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W370<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM370*Bilans!F370+BN370","v":3.6666666666666665},3.5283018867924527,337.23509433962266,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":34.94547914438503},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F370<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F370<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F370<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F370<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.7176},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.3779805710921402},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC370*Bilans!F370+CD370","v":12.056},{"v":0.3583278035832781,"d":"35.83%"},4.32,null,7.735999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN370*Bilans!F370+CO370","v":2.7176},2.6150490566037736,249.9463888301887,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":47.14947877885332}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R371*Bilans!F371+S371","v":12.461016666666668},{"v":0.3147064645608103,"d":"31.47%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.9215625},null,8.539454166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.777448113207547,324.92664307783025,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":29.375009708810612},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ371*Bilans!F371+AK371","v":12.2233},{"v":0.3208268225438302,"d":"32.08%"},3.9215625,null,8.3017375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU371*Bilans!F371+AV371","v":3.0433416666666666},2.92849858490566,251.90212702712267,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":37.890602225978064},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB371*Bilans!F371+BC371","v":12.461016666666668},{"v":0.3147064645608103,"d":"31.47%"},3.9215625,null,8.539454166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W371<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W371<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W371<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W371<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.6456481481481475},3.508076519916142,301.7559720518868,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":31.630602801860345},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F371<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F371<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F371<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F371<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F371*BT371+BU371","v":2.869295},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.199392185188348},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC371*Bilans!F371+CD371","v":12.399875},{"v":0.3162582284095606,"d":"31.63%"},3.9215625,null,8.4783125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN371*Bilans!F371+CO371","v":2.869295},2.7610197169811324,237.4960135054246,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":40.188983192530486}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9917126544557657},{"$f":"SUM(AF7:AF372)/229","v":3.8606493000207496},{"$f":"SUM(AG7:AG372)/Z373","v":3.622033032756183},{"$f":"SUM(AH7:AH372)","v":6485.617520643867},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.321628292333819},{"$f":"SUM(AX7:AX372)/229","v":3.214996271598324},{"$f":"SUM(AY7:AY372)/AR373","v":2.8905149950457583},{"$f":"SUM(AZ7:AZ372)","v":8159.363104745529},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17412.563613587907},{"$f":"SUM(BK7:BK372)","v":52.12358641209804},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.714584101568816},{"$f":"SUM(BP7:BP372)/229","v":3.5934862511023824},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.397729258604933},{"$f":"SUM(BR7:BR372)","v":7329.304987696394},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1313.7905878856945},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":995.5224461144517},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17464.42134384819},{"$f":"SUM(CL7:CL372)","v":52.12358641209804},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.962254246336728},{"$f":"SUM(CQ7:CQ372)/229","v":2.853317712931988},{"$f":"SUM(CR7:CR372)/CK373","v":2.6573147381693807},{"$f":"SUM(CS7:CS372)","v":9172.057560378578}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.599426268179985},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A16","index":40,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":7448.241792939067},null,null,"COP",{"$f":"K13","v":3.6194817548809106},{"$f":"L13","v":3.1806385202188467},{"$f":"M13","v":3.4231351521114775},{"$f":"N13","v":3.086604371920806},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997913458487375},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997913458487375},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9971069019909139},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.997114640206479},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.6194817548809106},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.0865415126247733E-4},{"$f":"1-L3","v":2.0865415126247733E-4},{"$f":"1-M3","v":2.8930980090861036E-3},{"$f":"1-N3","v":0.002885359793521003}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997913458487375},null,null,"COP-Inst",{"$f":"K14","v":3.619690452577814},{"$f":"L14","v":3.18084721791575},{"$f":"M14","v":3.4260366444221906},{"$f":"N14","v":3.0894980811064654}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0865415126247733E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.619690452577814},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R7*Bilans!F7+S7","v":13.786},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2879279704047585,"d":"28.79%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":9.816624999999998},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.732462264150943},{"$f":"AF7*Z7","v":325.3400732547169},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":30.125649515596212},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ7*Bilans!F7+AK7","v":13.711016666666666},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.28950260192229854,"d":"28.95%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":9.741641666666666},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU7*Bilans!F7+AV7","v":3.3315999999999995},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.2058792452830183},{"$f":"AX7*AR7","v":279.44046441509425},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":35.073950513090345},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB7*Bilans!F7+BC7","v":13.786},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2879279704047585,"d":"28.79%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":9.816624999999998},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W7<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W7<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W7<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W7<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.616796296296296},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4803134171907755},{"$f":"BP7*BJ7","v":303.3615190094339},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":32.30825403384536},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F7<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F7<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F7<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F7<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F7*BT7+BU7","v":2.9972333333333334},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.0628246049134202},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC7*Bilans!F7+CD7","v":13.8002},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.28763170098984076,"d":"28.76%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":9.830825},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN7*Bilans!F7+CO7","v":2.9972333333333334},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.8841301886792454},{"$f":"CQ7*CK7","v":251.3952078962264},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":38.98674561965315}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R8*Bilans!F8+S8","v":13.297296296296297},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3513872215738649,"d":"35.14%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":8.624796296296296},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC8*Bilans!F8+AD8","v":3.4987407407407405},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.366712788259958},{"$f":"AF8*Z8","v":350.272798490566},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":39.864285563059724},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ8*Bilans!F8+AK8","v":13.168111111111111},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.35483449073097467,"d":"35.48%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":8.49561111111111},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU8*Bilans!F8+AV8","v":3.043296296296296},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9284549266247377},{"$f":"AX8*AR8","v":304.6764505660377},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":45.83017439667028},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB8*Bilans!F8+BC8","v":13.297296296296297},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3513872215738649,"d":"35.14%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":8.624796296296296},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W8<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W8<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W8<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W8<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM8*Bilans!F8+BN8","v":3.4987407407407405},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.366712788259958},{"$f":"BP8*BJ8","v":350.272798490566},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":39.864285563059724},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F8<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F8<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F8<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F8<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F8*BT8+BU8","v":2.7455925925925926},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.3435404891341003},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC8*Bilans!F8+CD8","v":13.152851851851851},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.3552461513768314,"d":"35.52%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":8.48035185185185},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN8*Bilans!F8+CO8","v":2.7455925925925926},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.6419853249475893},{"$f":"CQ8*CK8","v":274.87215320754717},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":50.79952516491076}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":4813.08241328597},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R9*Bilans!F9+S9","v":13.182064814814815},{"v":0.3679715634950125,"d":"36.80%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.850625},null,8.331439814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC9*Bilans!F9+AD9","v":3.4125370370370365},3.283762054507337,355.6806869339622,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":42.55069267525328},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ9*Bilans!F9+AK9","v":13.038805555555555},{"v":0.3720145207574825,"d":"37.20%"},4.850625,null,8.188180555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU9*Bilans!F9+AV9","v":2.9755648148148146},2.8632793501048215,310.13610280660373,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":48.7994124621074},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB9*Bilans!F9+BC9","v":13.182064814814815},{"v":0.3679715634950125,"d":"36.80%"},4.850625,null,8.331439814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W9<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W9<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W9<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W9<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM9*Bilans!F9+BN9","v":3.4125370370370365},3.283762054507337,355.6806869339622,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":42.55069267525328},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F9<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F9<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F9<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F9<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F9*BT9+BU9","v":2.68137962962963},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4236107034452274},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC9*Bilans!F9+CD9","v":12.984842592592592},{"v":0.3735605545782369,"d":"37.36%"},4.850625,null,8.134217592592591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN9*Bilans!F9+CO9","v":2.68137962962963},2.580195492662474,279.4738747877359,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":54.15339666988488}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R10*Bilans!F10+S10","v":12.445189814814816},{"v":0.48128534712020593,"d":"48.13%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A16'!$C$39+'151.A16'!$C$40)","v":5.9896875},null,6.455502314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC10*Bilans!F10+AD10","v":2.8612870370370365},2.8612870370370365,388.1407397916666,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":61.15839576207289},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":12.211930555555556},{"v":0.4904783459708686,"d":"49.05%"},5.9896875,null,6.222243055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU10*Bilans!F10+AV10","v":2.5424398148148146},2.5424398148148146,344.88831697916663,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":68.82826644718274},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB10*Bilans!F10+BC10","v":12.445189814814816},{"v":0.48128534712020593,"d":"48.13%"},5.9896875,null,6.455502314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W10<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W10<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W10<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W10<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM10*Bilans!F10+BN10","v":2.8612870370370365},2.8612870370370365,388.1407397916666,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":61.15839576207289},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F10<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F10<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F10<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F10<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F10*BT10+BU10","v":2.27075462962963},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.042708921614},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC10*Bilans!F10+CD10","v":11.910467592592592},{"v":0.5028927246924487,"d":"50.29%"},5.9896875,null,5.920780092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN10*Bilans!F10+CO10","v":2.27075462962963},2.2279102026554862,302.22158876572337,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":78.5452325643216}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6285867766965123},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R11*Bilans!F11+S11","v":12.54525925925926},{"v":0.4651159357821458,"d":"46.51%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A16'!$C$39+'151.A16'!$C$40)","v":5.835},null,6.710259259259261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC11*Bilans!F11+AD11","v":2.9361481481481477},2.9361481481481477,387.3953866666666,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":57.967987789494934},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":12.324222222222222},{"v":0.4734578697776736,"d":"47.35%"},5.835,null,6.489222222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU11*Bilans!F11+AV11","v":2.601259259259259},2.601259259259259,343.2101466666667,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":65.43084830708774},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB11*Bilans!F11+BC11","v":12.54525925925926},{"v":0.4651159357821458,"d":"46.51%"},5.835,null,6.710259259259261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W11<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W11<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W11<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W11<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM11*Bilans!F11+BN11","v":2.9361481481481477},2.9361481481481477,387.3953866666666,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":57.967987789494934},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F11<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F11<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F11<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F11<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F11*BT11+BU11","v":2.326518518518519},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.9458099847172687},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC11*Bilans!F11+CD11","v":12.05637037037037},{"v":0.48397650542820453,"d":"48.40%"},5.835,null,6.22137037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN11*Bilans!F11+CO11","v":2.326518518518519},2.326518518518519,306.9608533333334,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":73.15763818135505}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R12*Bilans!F12+S12","v":12.407587962962964},{"v":0.48742854115182654,"d":"48.74%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A16'!$C$39+'151.A16'!$C$40)","v":6.047812500000001},null,6.359775462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC12*Bilans!F12+AD12","v":2.833157407407407},2.833157407407407,388.2771397916666,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":62.40079514741114},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":12.169736111111112},{"v":0.49695510607483734,"d":"49.70%"},6.047812500000001,null,6.121923611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU12*Bilans!F12+AV12","v":2.5203379629629623},2.5203379629629623,345.4060169791666,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":70.14586043538402},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB12*Bilans!F12+BF8","v":3.671199074074075},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.376613425925926,0.39297075197452397,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":83.19184086877144},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":53.85565913122858},null,{"$f":"IF(Bilans!W12<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W12<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W12<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W12<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W12<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM12*Bilans!F12+BN12","v":2.833157407407407},2.0847762054507335,173.43637033085858,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":120.95053645851081},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F12<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F12<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F12<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F12<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F12*BT12+BU12","v":2.2498009259259257},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.080361019596384},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC12*Bilans!F12+CD12","v":11.855643518518518},{"v":0.5101209808268372,"d":"51.01%"},6.047812500000001,null,5.807831018518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":53.85565913122858},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN12*Bilans!F12+CO12","v":2.2498009259259257},2.207351851851852,302.5120529166667,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":149.565823148988}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":5589.448247120526},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6194817548809106},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1806385202188467},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4231351521114775},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.086604371920806},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R13*Bilans!F13+S13","v":12.456712962962964},{"v":0.47941017969635585,"d":"47.94%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A16'!$C$39+'151.A16'!$C$40)","v":5.971875},null,6.484837962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC13*Bilans!F13+AD13","v":2.869907407407407},2.869907407407407,388.08322916666657,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":60.78253589288596},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ13*Bilans!F13+AK13","v":12.224861111111112},{"v":0.48850248241856864,"d":"48.85%"},5.971875,null,6.252986111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU13*Bilans!F13+AV13","v":2.5492129629629625},2.5492129629629625,344.7173229166666,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":68.42906125710552},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB13*Bilans!F13+BC13","v":12.456712962962964},{"v":0.47941017969635585,"d":"47.94%"},5.971875,null,6.484837962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W13<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W13<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W13<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W13<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM13*Bilans!F13+BN13","v":2.869907407407407},2.869907407407407,388.08322916666657,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":60.78253589288596},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F13<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F13<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F13<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F13<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F13*BT13+BU13","v":2.277175925925926},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.031309085734035},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC13*Bilans!F13+CD13","v":11.927268518518519},{"v":0.5006909160071266,"d":"50.07%"},5.971875,null,5.955393518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN13*Bilans!F13+CO13","v":2.277175925925926},2.2342103424178896,302.1210935534591,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":78.07691455372041}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.619690452577814},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.18084721791575},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4260366444221906},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0894980811064654},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R14*Bilans!F14+S14","v":12.876398148148148},{"v":0.4134017089837781,"d":"41.34%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A16'!$C$39+'151.A16'!$C$40)","v":5.323125},null,7.553273148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC14*Bilans!F14+AD14","v":3.18387037037037},3.18387037037037,380.96600916666665,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":48.48028721158153},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":12.695805555555555},{"v":0.4192821776220931,"d":"41.93%"},5.323125,null,7.372680555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU14*Bilans!F14+AV14","v":2.7958981481481477},2.7958981481481477,334.5431929166666,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":55.20764413476092},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB14*Bilans!F14+BC14","v":12.876398148148148},{"v":0.4134017089837781,"d":"41.34%"},5.323125,null,7.553273148148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W14<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W14<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W14<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W14<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM14*Bilans!F14+BN14","v":3.18387037037037},3.18387037037037,380.96600916666665,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":48.48028721158153},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F14<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F14<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F14<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F14<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F14*BT14+BU14","v":2.5110462962962963},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.6558465742109867},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC14*Bilans!F14+CD14","v":12.539175925925926},{"v":0.42451952436475016,"d":"42.45%"},5.323125,null,7.216050925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN14*Bilans!F14+CO14","v":2.5110462962962963},2.5110462962962963,300.4592445833333,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":61.4703720228767}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.12458160946336},{"$nulls":4},{"$f":"F11","v":3.6285867766965123},{"$f":"F15","v":3.12458160946336},{"$f":"F28","v":3.4030234986042194},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R15*Bilans!F15+S15","v":12.534949074074074},{"v":0.4667699458070749,"d":"46.68%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A16'!$C$39+'151.A16'!$C$40)","v":5.8509375},null,6.684011574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC15*Bilans!F15+AD15","v":2.928435185185185},2.928435185185185,387.4978647916666,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":58.28915929693207},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":12.312652777777778},{"v":0.47519714927395146,"d":"47.52%"},5.8509375,null,6.461715277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU15*Bilans!F15+AV15","v":2.595199074074074},2.595199074074074,343.4032294791666,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":65.77376922843642},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB15*Bilans!F15+BC15","v":12.534949074074074},{"v":0.4667699458070749,"d":"46.68%"},5.8509375,null,6.684011574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W15<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W15<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W15<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W15<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM15*Bilans!F15+BN15","v":2.928435185185185},2.928435185185185,387.4978647916666,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":58.28915929693207},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F15<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F15<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F15<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F15<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F15*BT15+BU15","v":2.3207731481481484},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.9555783413493666},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC15*Bilans!F15+CD15","v":12.041337962962963},{"v":0.48590426728295927,"d":"48.59%"},5.8509375,null,6.190400462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN15*Bilans!F15+CO15","v":2.3207731481481484},2.3207731481481484,307.09050489583336,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":73.55136159525381}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.558162560259597},{"$f":"F19","v":3.558162560259597},{"$f":"F19","v":3.558162560259597},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R16*Bilans!F16+S16","v":13.34824074074074},{"v":0.3441464751215655,"d":"34.41%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.59375},null,8.75449074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC16*Bilans!F16+AD16","v":3.5368518518518512},3.4033857442348,347.65585377358485,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":38.71835575007008},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":13.225277777777778},{"v":0.34734620150805484,"d":"34.73%"},4.59375,null,8.631527777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU16*Bilans!F16+AV16","v":3.0732407407407405},2.9572693920335427,302.0850683962264,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":44.55918028806534},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB16*Bilans!F16+BC16","v":13.34824074074074},{"v":0.3441464751215655,"d":"34.41%"},4.59375,null,8.75449074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W16<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W16<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W16<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W16<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM16*Bilans!F16+BN16","v":3.5368518518518512},3.4033857442348,347.65585377358485,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":38.71835575007008},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F16<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F16<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F16<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F16<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F16*BT16+BU16","v":2.773981481481482},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.309322741079475},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC16*Bilans!F16+CD16","v":13.22712962962963},{"v":0.34729757162957725,"d":"34.73%"},4.59375,null,8.63337962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN16*Bilans!F16+CO16","v":2.773981481481482},2.6693029350104824,272.6692948113208,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":49.366258985319156}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":728.8188130910742},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R17*Bilans!F17+S17","v":13.269398148148149},{"v":0.3553759520478405,"d":"35.54%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.715625},null,8.55377314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC17*Bilans!F17+AD17","v":3.4778703703703697},3.346629979035639,351.6471450471697,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":40.502460938050575},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":13.136805555555556},{"v":0.3589628376592483,"d":"35.90%"},4.715625,null,8.421180555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU17*Bilans!F17+AV17","v":3.026898148148148},2.912675576519916,306.04938620283014,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":46.53685123488835},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB17*Bilans!F17+BC17","v":13.269398148148149},{"v":0.3553759520478405,"d":"35.54%"},4.715625,null,8.55377314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W17<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W17<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W17<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W17<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM17*Bilans!F17+BN17","v":3.4778703703703697},3.346629979035639,351.6471450471697,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":40.502460938050575},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F17<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F17<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F17<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F17<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F17*BT17+BU17","v":2.7300462962962966},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.362580338822093},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC17*Bilans!F17+CD17","v":13.112175925925925},{"v":0.35963710574353075,"d":"35.96%"},4.715625,null,8.396550925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN17*Bilans!F17+CO17","v":2.7300462962962966},2.627025681341719,276.0347234669811,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":51.597040319290386}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":7448.241792939067},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R18*Bilans!F18+S18","v":13.243319444444445},{"v":0.35911974486087844,"d":"35.91%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.7559375},null,8.487381944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC18*Bilans!F18+AD18","v":3.4583611111111106},3.327856918238993,352.89426725235836,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":41.10598152530786},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":13.107541666666666},{"v":0.36283977735464,"d":"36.28%"},4.7559375,null,8.351604166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU18*Bilans!F18+AV18","v":3.011569444444444},2.8979253144654087,307.30324515919807,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":47.20439975356474},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB18*Bilans!F18+BC18","v":13.243319444444445},{"v":0.35911974486087844,"d":"35.91%"},4.7559375,null,8.487381944444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W18<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W18<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W18<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W18<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM18*Bilans!F18+BN18","v":3.4583611111111106},3.327856918238993,352.89426725235836,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":41.10598152530786},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F18<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F18<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F18<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F18<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F18*BT18+BU18","v":2.7155138888888892},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.3805756021215547},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC18*Bilans!F18+CD18","v":13.074152777777778},{"v":0.363766400839655,"d":"36.38%"},4.7559375,null,8.318215277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN18*Bilans!F18+CO18","v":2.7155138888888892},2.613041666666667,277.0934709375,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":52.3508012692743}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.558162560259597},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":8092.159705574458},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R19*Bilans!F19+S19","v":13.174180555555555},{"v":0.3691168858278135,"d":"36.91%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.8628125},null,8.311368055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC19*Bilans!F19+AD19","v":3.4066388888888883},3.278086477987421,356.02477715801876,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":42.739468876372214},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":13.029958333333333},{"v":0.3732024597162309,"d":"37.32%"},4.8628125,null,8.167145833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU19*Bilans!F19+AV19","v":2.9709305555555554},2.858819968553459,310.4892897346698,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":49.0075193755175},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB19*Bilans!F19+BC19","v":13.174180555555555},{"v":0.3691168858278135,"d":"36.91%"},4.8628125,null,8.311368055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W19<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W19<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W19<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W19<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM19*Bilans!F19+BN19","v":3.4066388888888883},3.278086477987421,356.02477715801876,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":42.739468876372214},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F19<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F19<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F19<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F19<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F19*BT19+BU19","v":2.6769861111111113},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.429229595886751},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC19*Bilans!F19+CD19","v":12.973347222222221},{"v":0.374830983608488,"d":"37.48%"},4.8628125,null,8.110534722222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN19*Bilans!F19+CO19","v":2.6769861111111113},2.5759677672955976,279.76941928655657,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":54.38875314309117}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8541.82367239013},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R20*Bilans!F20+S20","v":12.727810185185186},{"v":0.43627398737163114,"d":"43.63%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A16'!$C$39+'151.A16'!$C$40)","v":5.5528125},null,7.174997685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC20*Bilans!F20+AD20","v":3.0727129629629624},3.0727129629629624,384.60379979166663,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":52.54837563620038},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":12.529069444444445},{"v":0.4431943269707225,"d":"44.32%"},5.5528125,null,6.9762569444444456,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU20*Bilans!F20+AV20","v":2.708560185185185},2.708560185185185,339.0237069791666,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":59.613249830356104},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB20*Bilans!F20+BC20","v":12.727810185185186},{"v":0.43627398737163114,"d":"43.63%"},5.5528125,null,7.174997685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W20<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W20<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W20<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W20<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM20*Bilans!F20+BN20","v":3.0727129629629624},3.0727129629629624,384.60379979166663,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":52.54837563620038},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F20<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F20<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F20<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F20<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F20*BT20+BU20","v":2.4282453703703704},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.780507568145724},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC20*Bilans!F20+CD20","v":12.322532407407406},{"v":0.4506226736853258,"d":"45.06%"},5.5528125,null,6.769719907407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN20*Bilans!F20+CO20","v":2.4282453703703704},2.4282453703703704,303.9374023958333,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":66.4949584462184}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R21*Bilans!F21+S21","v":12.174687500000001},{"v":0.510998742267512,"d":"51.10%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A16'!$C$39+'151.A16'!$C$40)","v":6.22125},null,5.953437500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC21*Bilans!F21+AD21","v":2.7850624999999996},2.732514150943396,385.85832325471705,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":66.66421102965168},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ21*Bilans!F21+AK21","v":11.596},{"v":0.5364996550534668,"d":"53.65%"},6.22125,null,5.37475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU21*Bilans!F21+AV21","v":2.2148125000000003},2.173023584905661,306.85266042452844,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":83.82831243311533},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB21*Bilans!F21+BC21","v":11.927374999999998},{"v":0.5215942317567781,"d":"52.16%"},6.22125,null,5.7061249999999974,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W21<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W21<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W21<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W21<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM21*Bilans!F21+BN21","v":2.018249999999999},1.9801698113207542,279.61977905660376,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":91.99256496012353},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F21<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F21<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F21<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F21<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F21*BT21+BU21","v":2.2148125000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.14482038547281},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC21*Bilans!F21+CD21","v":7.606812499999999},{"v":0.8178524184735724,"d":"81.79%"},6.22125,null,1.385562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN21*Bilans!F21+CO21","v":1.9629374999999998},1.4444257075471698,203.96735416273592,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":126.1130282078224}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R22*Bilans!F22+S22","v":13.491976851851852},{"v":0.32401200713592815,"d":"32.40%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.3715625},null,9.120414351851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC22*Bilans!F22+AD22","v":3.644379629629629},3.506855870020964,339.5250181957547,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":35.61440208241389},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":13.386569444444444},{"v":0.32656331542912514,"d":"32.66%"},4.3715625,null,9.015006944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU22*Bilans!F22+AV22","v":3.1577268518518515},3.0385673480083857,294.1864942158019,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":41.10311232096321},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB22*Bilans!F22+BC22","v":13.491976851851852},{"v":0.32401200713592815,"d":"32.40%"},4.3715625,null,9.120414351851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W22<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W22<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W22<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W22<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM22*Bilans!F22+BN22","v":3.644379629629629},3.506855870020964,339.5250181957547,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":35.61440208241389},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F22<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F22<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F22<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F22<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F22*BT22+BU22","v":2.8540787037037036},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.216449493171728},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC22*Bilans!F22+CD22","v":13.436699074074074},{"v":0.32534497318875505,"d":"32.53%"},4.3715625,null,9.065136574074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN22*Bilans!F22+CO22","v":2.8540787037037036},2.7463776205450734,265.8974152771226,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":45.47611153895588}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R23*Bilans!F23+S23","v":13.041967592592593},{"v":0.3885293736566249,"d":"38.85%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A16'!$C$39+'151.A16'!$C$40)","v":5.0671875},null,7.974780092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC23*Bilans!F23+AD23","v":3.307731481481481},3.182911425576519,361.3002331957546,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":46.00540367643972},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":12.881597222222222},{"v":0.39336639801611906,"d":"39.34%"},5.0671875,null,7.814409722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU23*Bilans!F23+AV23","v":2.8932175925925923},2.7840395702306076,316.0232917158018,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":52.59663927401391},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB23*Bilans!F23+BC23","v":13.041967592592593},{"v":0.3885293736566249,"d":"38.85%"},5.0671875,null,7.974780092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W23<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W23<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W23<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W23<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM23*Bilans!F23+BN23","v":3.307731481481481},3.182911425576519,361.3002331957546,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":46.00540367643972},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F23<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F23<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F23<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F23<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F23*BT23+BU23","v":2.6033101851851854},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.52627975423028},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC23*Bilans!F23+CD23","v":12.780578703703704},{"v":0.3964755914011603,"d":"39.65%"},5.0671875,null,7.713391203703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN23*Bilans!F23+CO23","v":2.6033101851851854},2.505072064989518,284.3569927771226,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":58.45385729476517}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R24*Bilans!F24+S24","v":12.336171875000002},{"v":0.4954180731208399,"d":"49.54%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A16'!$C$39+'151.A16'!$C$40)","v":6.1115625},null,6.224609375000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC24*Bilans!F24+AD24","v":2.811265625},2.811265625,389.57816214843746,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":63.58878841269223},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ24*Bilans!F24+AK24","v":11.771500000000001},{"v":0.5191829843265513,"d":"51.92%"},6.1115625,null,5.659937500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU24*Bilans!F24+AV24","v":2.2337031250000003},2.1915577830188684,303.7005986762972,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":81.5698205108475},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB24*Bilans!F24+BC24","v":12.09434375},{"v":0.5053240280192962,"d":"50.53%"},6.1115625,null,5.98278125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W24<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W24<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W24<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W24<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM24*Bilans!F24+BN24","v":2.071333333333333},2.032251572327044,281.6243422641509,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":87.96399886422716},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F24<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F24<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F24<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F24<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F24*BT24+BU24","v":2.2337031250000003},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.1097672726763985},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC24*Bilans!F24+CD24","v":7.684203125},{"v":0.7953410914030203,"d":"79.53%"},6.1115625,null,1.572640625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN24*Bilans!F24+CO24","v":1.9757343749999998},1.7147883254716978,237.6310791730542,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":104.24900399926969}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R25*Bilans!F25+S25","v":12.641689814814816},{"v":0.4497766978380248,"d":"44.98%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A16'!$C$39+'151.A16'!$C$40)","v":5.6859375},null,6.955752314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC25*Bilans!F25+AD25","v":3.0082870370370367},3.0082870370370367,386.15124479166667,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":55.043824928053695},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":12.432430555555555},{"v":0.4573472157830941,"d":"45.73%"},5.6859375,null,6.746493055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU25*Bilans!F25+AV25","v":2.6579398148148146},2.6579398148148146,341.17979947916666,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":62.29923795755207},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB25*Bilans!F25+BC25","v":12.641689814814816},{"v":0.4497766978380248,"d":"44.98%"},5.6859375,null,6.955752314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W25<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W25<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W25<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W25<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM25*Bilans!F25+BN25","v":3.0082870370370367},3.0082870370370367,386.15124479166667,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":55.043824928053695},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F25<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F25<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F25<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F25<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F25*BT25+BU25","v":2.3802546296296296},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.8567302362220044},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC25*Bilans!F25+CD25","v":12.196967592592593},{"v":0.4661763226667223,"d":"46.62%"},5.6859375,null,6.511030092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN25*Bilans!F25+CO25","v":2.3802546296296296},2.3802546296296296,305.53543489583336,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":69.56718955138243}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17410.831540868778},null,{"$f":"F26/F28","v":5116.283078271422},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R26*Bilans!F26+S26","v":12.263020833333336},{"v":0.5024251433425355,"d":"50.24%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A16'!$C$39+'151.A16'!$C$40)","v":6.16125},null,6.101770833333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC26*Bilans!F26+AD26","v":2.799395833333333},2.746577044025157,383.88907344339617,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":65.64654736055112},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ26*Bilans!F26+AK26","v":11.692},{"v":0.526962880602121,"d":"52.70%"},6.16125,null,5.53075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.2251458333333334},2.183161949685535,305.1405457075472,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":82.5881469883492},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB26*Bilans!F26+BC26","v":12.018708333333333},{"v":0.5126382826773537,"d":"51.26%"},6.16125,null,5.857458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W26<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W26<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W26<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W26<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM26*Bilans!F26+BN26","v":2.0472870370370364},2.008658979734451,280.7502655974842,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":89.76302190620554},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F26<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F26<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F26<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F26<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.2251458333333334},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.125572293950771},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC26*Bilans!F26+CD26","v":7.649145833333333},{"v":0.8054820935888811,"d":"80.55%"},6.16125,null,1.487895833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN26*Bilans!F26+CO26","v":1.9699375},1.4495766509433963,202.60732850235848,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":124.38341903662503}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":53.85565913122858},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R27*Bilans!F27+S27","v":12.687782407407408},{"v":0.44252709572967,"d":"44.25%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A16'!$C$39+'151.A16'!$C$40)","v":5.6146875000000005},null,7.073094907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC27*Bilans!F27+AD27","v":3.042768518518518},3.042768518518518,385.37423979166664,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":53.69508853718137},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ27*Bilans!F27+AK27","v":12.484152777777778},{"v":0.44974517694098853,"d":"44.97%"},5.6146875000000005,null,6.869465277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU27*Bilans!F27+AV27","v":2.685032407407407},2.685032407407407,340.06606697916664,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":60.84907003329501},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB27*Bilans!F27+BC27","v":12.687782407407408},{"v":0.44252709572967,"d":"44.25%"},5.6146875000000005,null,7.073094907407407,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W27<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W27<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W27<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W27<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM27*Bilans!F27+BN27","v":3.042768518518518},3.042768518518518,385.37423979166664,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":53.69508853718137},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F27<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F27<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F27<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F27<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F27*BT27+BU27","v":2.405939814814815},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.8155567913516513},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC27*Bilans!F27+CD27","v":12.264171296296295},{"v":0.4578122210096333,"d":"45.78%"},5.6146875000000005,null,6.649483796296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN27*Bilans!F27+CO27","v":2.405939814814815},2.405939814814815,304.7182923958333,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":67.90765254972743}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4030234986042194},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R28*Bilans!F28+S28","v":13.238467592592594},{"v":0.35981789181289514,"d":"35.98%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.7634375},null,8.475030092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC28*Bilans!F28+AD28","v":3.454731481481481},3.324364255765199,353.12228215801883,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":41.219016466791864},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ28*Bilans!F28+AK28","v":13.102097222222222},{"v":0.3635629792092233,"d":"36.36%"},4.7634375,null,8.338659722222221,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU28*Bilans!F28+AV28","v":3.008717592592592},2.89518107966457,307.5333722346698,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":47.32934529120219},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB28*Bilans!F28+BC28","v":13.238467592592594},{"v":0.35981789181289514,"d":"35.98%"},4.7634375,null,8.475030092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W28<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W28<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W28<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W28<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM28*Bilans!F28+BN28","v":3.454731481481481},3.324364255765199,353.12228215801883,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":41.219016466791864},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F28<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F28<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F28<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F28<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F28*BT28+BU28","v":2.7128101851851856},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.3839448296576427},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC28*Bilans!F28+CD28","v":13.067078703703704},{"v":0.3645372931479981,"d":"36.45%"},4.7634375,null,8.303641203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN28*Bilans!F28+CO28","v":2.7128101851851856},2.61043998951782,277.28746178655666,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":52.49192685916161}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R29*Bilans!F29+S29","v":14.785},{"v":0.20512766317213393,"d":"20.51%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.0328125000000004},null,11.7521875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.794583333333334},4.613655660377359,298.44585053066044,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":18.086931739759436},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ29*Bilans!F29+AK29","v":14.768291666666666},{"v":0.2053597375006701,"d":"20.54%"},3.0328125000000004,null,11.735479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU29*Bilans!F29+AV29","v":3.931},3.7826603773584906,244.69084316037743,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":22.06036669310309},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB29*Bilans!F29+BC29","v":14.785},{"v":0.20512766317213393,"d":"20.51%"},3.0328125000000004,null,11.7521875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W29<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W29<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W29<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W29<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.0700462962962956},3.916459643605869,253.3459831957547,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":21.306711314193652},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F29<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F29<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F29<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F29<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F29*BT29+BU29","v":3.3135833333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.7704147071398033},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC29*Bilans!F29+CD29","v":14.4995},{"v":0.2091666954032898,"d":"20.92%"},3.0328125000000004,null,11.466687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN29*Bilans!F29+CO29","v":3.3135833333333333},3.188542452830189,206.2588399174529,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":26.170852743682794}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17464.635950188414},null,{"$f":"F30/F32","v":5789.539714511442},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R30*Bilans!F30+S30","v":14.177},{"v":0.2541308104676589,"d":"25.41%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.6028124999999998},null,10.5741875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},4.077353773584905,319.5320218514151,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.794040599306577},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ30*Bilans!F30+AK30","v":14.124825},{"v":0.25506953183490766,"d":"25.51%"},3.6028124999999998,null,10.522012499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU30*Bilans!F30+AV30","v":3.5662},3.4316264150943394,268.9279830849057,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":29.459522328924844},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB30*Bilans!F30+BC30","v":14.177},{"v":0.2541308104676589,"d":"25.41%"},3.6028124999999998,null,10.5741875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W30<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W30<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W30<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W30<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.794194444444444},3.651017295597484,286.1210979127358,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":27.68928953634445},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F30<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F30<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F30<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F30<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F30*BT30+BU30","v":3.12105},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.9413178257317254},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC30*Bilans!F30+CD30","v":14.0739},{"v":0.25599247543324877,"d":"25.60%"},3.6028124999999998,null,10.4710875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN30*Bilans!F30+CO30","v":3.12105},3.003274528301887,235.35911659669813,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":33.661283391618774}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":53.85565913122858},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R31*Bilans!F31+S31","v":13.922},{"v":0.27595711823013935,"d":"27.60%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.841875},null,10.080125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0035},3.8524245283018868,324.00816495283016,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":28.162900844114336},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ31*Bilans!F31+AK31","v":13.854949999999999},{"v":0.2772925921782468,"d":"27.73%"},3.841875,null,10.013074999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU31*Bilans!F31+AV31","v":3.4132},3.2843999999999998,276.23446199999995,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":33.03356777493606},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB31*Bilans!F31+BC31","v":13.922},{"v":0.27595711823013935,"d":"27.60%"},3.841875,null,10.080125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W31<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W31<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W31<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W31<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.6784999999999997},3.5396886792452826,297.7055163679245,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":30.65112777746684},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F31<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F31<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F31<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F31<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F31*BT31+BU31","v":3.0403000000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.01943887116403},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC31*Bilans!F31+CD31","v":13.8954},{"v":0.27648538365214387,"d":"27.65%"},3.841875,null,10.053525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN31*Bilans!F31+CO31","v":3.0403000000000002},2.925571698113208,246.05520766981132,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":37.08521314653545}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R37*Bilans!F37+S37","v":13.351273148148149},{"v":0.34371722075332667,"d":"34.37%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.5890625},null,8.762210648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC37*Bilans!F37+AD37","v":3.53912037037037},3.405568658280922,347.49571196933954,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":38.65092388606957},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":13.228680555555556},{"v":0.34690251085341717,"d":"34.69%"},4.5890625,null,8.639618055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU37*Bilans!F37+AV37","v":3.075023148148148},2.9589845387840668,301.9273848761792,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":44.48430644862036},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB37*Bilans!F37+BC37","v":13.351273148148149},{"v":0.34371722075332667,"d":"34.37%"},4.5890625,null,8.762210648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W37<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W37<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W37<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W37<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM37*Bilans!F37+BN37","v":3.53912037037037},3.405568658280922,347.49571196933954,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":38.65092388606957},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F37<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F37<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F37<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F37<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F37*BT37+BU37","v":2.7756712962962964},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3073080419317984},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC37*Bilans!F37+CD37","v":13.231550925925925},{"v":0.3468272559801121,"d":"34.68%"},4.5890625,null,8.642488425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN37*Bilans!F37+CO37","v":2.7756712962962964},2.6709289832285115,272.5349161261792,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":49.28187002594615}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R44*Bilans!F44+S44","v":13.236648148148149},{"v":0.36007982887018225,"d":"36.01%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.76625},null,8.47039814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC44*Bilans!F44+AD44","v":3.45337037037037},3.3230545073375257,353.20746358490555,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":41.26146582827423},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":13.100055555555555},{"v":0.363834334884076,"d":"36.38%"},4.76625,null,8.333805555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU44*Bilans!F44+AV44","v":3.0076481481481476},2.894151991614255,307.61941518867917,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":47.376260955639246},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB44*Bilans!F44+BC44","v":13.236648148148149},{"v":0.36007982887018225,"d":"36.01%"},4.76625,null,8.47039814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W44<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W44<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W44<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W44<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM44*Bilans!F44+BN44","v":3.45337037037037},3.3230545073375257,353.20746358490555,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":41.26146582827423},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F44<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F44<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F44<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F44<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F44*BT44+BU44","v":2.7117962962962965},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.385210022057267},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC44*Bilans!F44+CD44","v":13.064425925925926},{"v":0.364826592995681,"d":"36.48%"},4.76625,null,8.298175925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN44*Bilans!F44+CO44","v":2.7117962962962965},2.6094643605870025,277.35996688679245,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":52.54492150609637}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R61*Bilans!F61+S61","v":13.083208333333333},{"v":0.38243199775794035,"d":"38.24%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A16'!$C$39+'151.A16'!$C$40)","v":5.0034374999999995},null,8.079770833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC61*Bilans!F61+AD61","v":3.338583333333333},3.212599056603773,359.754873856132,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":44.965905316773146},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ61*Bilans!F61+AK61","v":12.927875},{"v":0.38702706361254263,"d":"38.70%"},5.0034374999999995,null,7.924437500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU61*Bilans!F61+AV61","v":2.9174583333333333},2.8073655660377357,314.3758144988207,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":51.4565779204468},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB61*Bilans!F61+BC61","v":13.083208333333333},{"v":0.38243199775794035,"d":"38.24%"},5.0034374999999995,null,8.079770833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W61<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W61<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W61<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W61<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM61*Bilans!F61+BN61","v":3.338583333333333},3.212599056603773,359.754873856132,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":44.965905316773146},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F61<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F61<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F61<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F61<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F61*BT61+BU61","v":2.626291666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.4954228871507667},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC61*Bilans!F61+CD61","v":12.840708333333334},{"v":0.3896543220292234,"d":"38.97%"},5.0034374999999995,null,7.837270833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN61*Bilans!F61+CO61","v":2.626291666666667},2.5271863207547174,283.00064216391513,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":57.16136709574279}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R71*Bilans!F71+S71","v":14.073},{"v":0.26293700703474737,"d":"26.29%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.7003125},null,10.372687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.141916666666667},3.9856179245283023,321.669258643868,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":26.12209122185784},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ71*Bilans!F71+AK71","v":14.014758333333333},{"v":0.26402970440089646,"d":"26.40%"},3.7003125,null,10.314445833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU71*Bilans!F71+AV71","v":3.5037999999999996},3.3715811320754714,272.11188421698114,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":30.879480849363553},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB71*Bilans!F71+BC71","v":14.073},{"v":0.26293700703474737,"d":"26.29%"},3.7003125,null,10.372687500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W71<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W71<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W71<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W71<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7470092592592588},3.6056126834381548,290.9999856485849,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":28.875168838357514},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F71<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F71<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F71<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F71<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F71*BT71+BU71","v":3.0881166666666666},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.9726856174475276},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC71*Bilans!F71+CD71","v":14.0011},{"v":0.2642872702859061,"d":"26.43%"},3.7003125,null,10.300787499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN71*Bilans!F71+CO71","v":3.0881166666666666},2.971583962264151,239.82911263443398,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":35.036087259224885}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R77*Bilans!F77+S77","v":13.783999999999999},{"v":0.2881057748113755,"d":"28.81%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.97125},null,9.81275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.877},3.730698113207547,325.3541824528302,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":30.15545524890379},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ77*Bilans!F77+AK77","v":13.708899999999998},{"v":0.2896840738498348,"d":"28.97%"},3.97125,null,9.737649999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU77*Bilans!F77+AV77","v":3.3303999999999996},3.2047245283018864,279.4840261132075,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":35.10470213788134},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB77*Bilans!F77+BC77","v":13.783999999999999},{"v":0.2881057748113755,"d":"28.81%"},3.97125,null,9.81275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W77<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W77<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W77<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W77<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.6158888888888883},3.4794402515723264,303.44198433962254,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":32.33304550901884},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F77<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F77<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F77<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F77<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F77*BT77+BU77","v":2.9966},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.0634719348595074},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC77*Bilans!F77+CD77","v":13.7988},{"v":0.2877967649360814,"d":"28.78%"},3.97125,null,9.82755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN77*Bilans!F77+CO77","v":2.9966},2.883520754716981,251.47184501886792,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":39.01511713275045}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R94*Bilans!F94+S94","v":13.459833333333334},{"v":0.3284773214130932,"d":"32.85%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.42125},null,9.038583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC94*Bilans!F94+AD94","v":3.620333333333333},3.483716981132075,341.4391013207546,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":36.29252912471498},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ94*Bilans!F94+AK94","v":13.3505},{"v":0.33116737200853896,"d":"33.12%"},4.42125,null,8.92925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU94*Bilans!F94+AV94","v":3.138833333333333},3.02038679245283,296.0281095283018,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":41.859837394310986},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB94*Bilans!F94+BC94","v":13.459833333333334},{"v":0.3284773214130932,"d":"32.85%"},4.42125,null,9.038583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W94<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W94<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W94<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W94<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM94*Bilans!F94+BN94","v":3.620333333333333},3.483716981132075,341.4391013207546,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":36.29252912471498},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F94<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F94<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F94<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F94<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F94*BT94+BU94","v":2.8361666666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.236763236763237},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC94*Bilans!F94+CD94","v":13.389833333333334},{"v":0.3301945505918669,"d":"33.02%"},4.42125,null,8.968583333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN94*Bilans!F94+CO94","v":2.8361666666666667},2.7291415094339624,267.4831593396226,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":46.326985816951215}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R104*Bilans!F104+S104","v":16.0729875},{"v":0.13106228695816505,"d":"13.11%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.1065625},null,13.966425000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC104*Bilans!F104+AD104","v":5.363675000000001},5.161272169811322,219.1347131497642,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.611758728856612},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ104*Bilans!F104+AK104","v":16.0729875},{"v":0.13106228695816505,"d":"13.11%"},2.1065625,null,13.966425000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU104*Bilans!F104+AV104","v":5.363675000000001},5.161272169811322,219.1347131497642,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.611758728856612},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB104*Bilans!F104+BC104","v":16.0729875},{"v":0.13106228695816505,"d":"13.11%"},2.1065625,null,13.966425000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W104<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W104<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W104<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W104<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM104*Bilans!F104+BN104","v":4.458305555555556},4.290067610062894,182.14554555424533,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":12.766739356631504},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F104<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F104<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F104<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F104<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F104*BT104+BU104","v":3.680125},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.494480486396522},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC104*Bilans!F104+CD104","v":19.862412499999998},{"v":0.10605773593716272,"d":"10.61%"},2.1065625,null,17.75585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN104*Bilans!F104+CO104","v":4.4318},4.2645622641509435,181.0626523301887,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":12.843094228078884}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F116<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F116<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F116<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F116<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F116<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F116<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F116<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F116<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F116<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F116<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F116<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F116<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F116<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F116<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F116<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F116*BT116+BU116","v":3.6352083333333334},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.5253023095879423},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F119<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F119<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F119<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F119<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F119<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F119<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F119<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F119<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F119<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F119<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F119<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F119<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F119<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F119<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F119<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F119*BT119+BU119","v":3.988583333333333},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.301569061696927},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F136<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F136<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F136<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F136<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F136<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F136<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F136<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F136<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F136<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F136<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F136<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F136<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F136<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F136<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F136<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F136*BT136+BU136","v":4.183833333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.194160060550532},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F142<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F142<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F142<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F142<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F142<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F142<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F142<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F142<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F142<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F142<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F142<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F142<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F142<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F142<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F142<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F142*BT142+BU142","v":4.007833333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.290514409281823},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F152<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F152<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F152<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F152<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F152<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F152<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F152<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F152<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F152<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F152<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F152<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F152<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F152<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F152<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F152<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F152*BT152+BU152","v":4.331875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.1191747222623},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F169<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F169<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F169<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F169<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F169<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F169<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F169<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F169<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F169<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F169<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F169<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F169<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F169<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F169<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F169<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F169*BT169+BU169","v":4.513375},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.0339546348353506},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F175<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F175<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F175<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F175<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F175<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F175<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F175<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F175<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F175<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F175<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F175<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F175<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F175<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F175<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F175<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F175*BT175+BU175","v":4.163666666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.2047874469618125},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F185<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F185<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F185<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F185<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F185<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F185<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F185<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F185<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F185<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F185<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F185<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F185<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F185<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F185<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F185<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F185*BT185+BU185","v":4.698083333333333},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.9539883285737092},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F201<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F201<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F201<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F201<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F201<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F201<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F201<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F201<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F201<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F201<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F201<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F201<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F201<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F201<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F201<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F201*BT201+BU201","v":4.578458333333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":2.005041726199685},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F211<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F211<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F211<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F211<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F211<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F211<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F211<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F211<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F211<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F211<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F211<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F211<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F211<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F211<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F211<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":1.4099999999999993},{"$f":"Bilans!F211*BT211+BU211","v":4.9994375},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.8362065732394894},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F217<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F217<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F217<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F217<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F217<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F217<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F217<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F217<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F217<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F217<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F217<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F217<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F217<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F217<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F217<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F217*BT217+BU217","v":4.338291666666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.1160403000412993},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F234<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F234<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F234<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F234<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F234<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F234<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F234<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F234<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F234<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F234<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F234<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F234<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F234<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F234<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F234<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":1.4099999999999993},{"$f":"Bilans!F234*BT234+BU234","v":5.4435625000000005},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.6863956278631869},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F244<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F244<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F244<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F244<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F244<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F244<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F244<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F244<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F244<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F244<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F244<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F244<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F244<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F244<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F244<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F244*BT244+BU244","v":4.042666666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.270778364116095},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R250*Bilans!F250+S250","v":17.16115},{"v":0.104669558858235,"d":"10.47%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.7962499999999997},null,15.364899999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC250*Bilans!F250+AD250","v":5.631233333333334},5.4187339622641515,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ250*Bilans!F250+AK250","v":17.16115},{"v":0.104669558858235,"d":"10.47%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":15.364899999999999},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU250*Bilans!F250+AV250","v":5.631233333333334},5.4187339622641515,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB250*Bilans!F250+BC250","v":17.16115},{"v":0.104669558858235,"d":"10.47%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":15.364899999999999},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W250<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W250<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W250<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W250<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM250*Bilans!F250+BN250","v":4.6084814814814825},4.434576519916144,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F250<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F250<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F250<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F250<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F250*BT250+BU250","v":3.8318333333333334},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3957200643730157},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC250*Bilans!F250+CD250","v":20.47338333333333},{"v":0.0877358651843084,"d":"8.77%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":18.67713333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN250*Bilans!F250+CO250","v":4.6304},4.455667924528302,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A16'!$C$39+'151.A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W260<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W260<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W260<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W260<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.061175925925926},1.98339570230608,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F260<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F260<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F260<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F260<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F260*BT260+BU260","v":4.592208333333334},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.9990382259806012},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R277*Bilans!F277+S277","v":19.1172125},{"v":0.06478128022063888,"d":"6.48%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.2384375000000003},null,17.878775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC277*Bilans!F277+AD277","v":6.112191666666666},5.8815429245283015,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ277*Bilans!F277+AK277","v":19.1172125},{"v":0.06478128022063888,"d":"6.48%"},1.2384375000000003,null,17.878775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU277*Bilans!F277+AV277","v":6.112191666666666},5.8815429245283015,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB277*Bilans!F277+BC277","v":19.1172125},{"v":0.06478128022063888,"d":"6.48%"},1.2384375000000003,null,17.878775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W277<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W277<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W277<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W277<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM277*Bilans!F277+BN277","v":4.878435185185186},4.694343291404613,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F277<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F277<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F277<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F277<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F277*BT277+BU277","v":4.104541666666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.2365469144951224},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC277*Bilans!F277+CD277","v":21.571654166666665},{"v":0.057410409532416884,"d":"5.74%"},1.2384375000000003,null,20.333216666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN277*Bilans!F277+CO277","v":4.9874},4.799196226415094,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R286*Bilans!F286+S286","v":17.404425000000003},{"v":0.09922045686657269,"d":"9.92%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.7268749999999997},null,15.677550000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC286*Bilans!F286+AD286","v":5.691050000000001},5.476293396226415,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ286*Bilans!F286+AK286","v":17.404425000000003},{"v":0.09922045686657269,"d":"9.92%"},1.7268749999999997,null,15.677550000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU286*Bilans!F286+AV286","v":5.691050000000001},5.476293396226415,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB286*Bilans!F286+BC286","v":17.404425000000003},{"v":0.09922045686657269,"d":"9.92%"},1.7268749999999997,null,15.677550000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W286<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W286<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W286<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W286<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM286*Bilans!F286+BN286","v":4.642055555555556},4.466883647798743,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F286<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F286<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F286<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F286<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F286*BT286+BU286","v":3.8657500000000002},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.3747008989200027},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC286*Bilans!F286+CD286","v":20.609975},{"v":0.083788311242493,"d":"8.38%"},1.7268749999999997,null,18.8831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN286*Bilans!F286+CO286","v":4.6748},4.498392452830189,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R292*Bilans!F292+S292","v":15.341083333333334},{"v":0.1616981634282672,"d":"16.17%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.4806249999999994},null,12.860458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC292*Bilans!F292+AD292","v":5.123833333333334},4.930481132075472,253.59929702830183,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.45733777751415},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ292*Bilans!F292+AK292","v":17.977583333333335},{"v":0.13798434161061687,"d":"13.80%"},2.4806249999999994,null,15.496958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU292*Bilans!F292+AV292","v":4.223833333333333},4.064443396226415,209.0546460849056,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":16.324781410808413},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB292*Bilans!F292+BC292","v":15.341083333333334},{"v":0.1616981634282672,"d":"16.17%"},2.4806249999999994,null,12.860458333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W292<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W292<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W292<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W292<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM292*Bilans!F292+BN292","v":5.0839444444444455},4.89209748427673,251.62503410377357,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":13.562924740002323},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F292<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F292<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F292<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F292<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F292*BT292+BU292","v":3.521166666666667},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.6070904529748664},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC292*Bilans!F292+CD292","v":17.977583333333335},{"v":0.13798434161061687,"d":"13.80%"},2.4806249999999994,null,15.496958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN292*Bilans!F292+CO292","v":4.223833333333333},4.064443396226415,209.0546460849056,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":16.324781410808413}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R309*Bilans!F309+S309","v":15.0005},{"v":0.18824372520915972,"d":"18.82%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.8237500000000004},null,12.17675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC309*Bilans!F309+AD309","v":4.9510000000000005},4.764169811320755,284.27801264150946,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.156917794384974},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ309*Bilans!F309+AK309","v":15.593499999999999},{"v":0.18108506749607212,"d":"18.11%"},2.8237500000000004,null,12.769749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU309*Bilans!F309+AV309","v":4.051},3.898132075471698,232.60154094339623,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":19.74645766477413},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB309*Bilans!F309+BC309","v":15.0005},{"v":0.18824372520915972,"d":"18.82%"},2.8237500000000004,null,12.17675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W309<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W309<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W309<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W309<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM309*Bilans!F309+BN309","v":4.917888888888889},4.732308176100629,282.37682886792453,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":16.2656989223018},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F309<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F309<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F309<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F309<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F309*BT309+BU309","v":3.3890000000000002},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.7087636470935377},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC309*Bilans!F309+CD309","v":15.593499999999999},{"v":0.18108506749607212,"d":"18.11%"},2.8237500000000004,null,12.769749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN309*Bilans!F309+CO309","v":4.051},3.898132075471698,232.60154094339623,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":19.74645766477413}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R315*Bilans!F315+S315","v":15.558833333333334},{"v":0.14533544717363128,"d":"14.53%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.2612500000000004},null,13.297583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC315*Bilans!F315+AD315","v":5.234333333333334},5.036811320754717,232.54957867924537,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.824802679143367},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ315*Bilans!F315+AK315","v":19.50183333333333},{"v":0.11595063711958709,"d":"11.60%"},2.2612500000000004,null,17.24058333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU315*Bilans!F315+AV315","v":4.334333333333333},4.17077358490566,192.5646164150944,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":14.280156615441692},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB315*Bilans!F315+BC315","v":15.558833333333334},{"v":0.14533544717363128,"d":"14.53%"},2.2612500000000004,null,13.297583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W315<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W315<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W315<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W315<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM315*Bilans!F315+BN315","v":5.190111111111111},4.99425786163522,230.5848854716982,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":11.925555638110186},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F315<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F315<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F315<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F315<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F315*BT315+BU315","v":3.6056666666666666},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.545992419339928},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC315*Bilans!F315+CD315","v":19.50183333333333},{"v":0.11595063711958709,"d":"11.60%"},2.2612500000000004,null,17.24058333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN315*Bilans!F315+CO315","v":4.334333333333333},4.17077358490566,192.5646164150944,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":14.280156615441692}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R325*Bilans!F325+S325","v":14.383},{"v":0.2370637210595843,"d":"23.71%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.4096875000000004},null,10.973312499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.426083333333333},4.259061320754716,314.03123883254716,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":22.33236805877813},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":14.342841666666667},{"v":0.23772747264750538,"d":"23.77%"},3.4096875000000004,null,10.933154166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU325*Bilans!F325+AV325","v":3.6897999999999995},3.550562264150943,261.7918321415095,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":26.7886937120775},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB325*Bilans!F325+BC325","v":14.383},{"v":0.2370637210595843,"d":"23.71%"},3.4096875000000004,null,10.973312499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W325<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W325<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W325<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W325<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.887657407407407},3.7409533542976936,275.82984319575473,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":25.425317022659424},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F325<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F325<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F325<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F325<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F325*BT325+BU325","v":3.1862833333333334},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.8810997138777155},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC325*Bilans!F325+CD325","v":14.2181},{"v":0.23981316068954364,"d":"23.98%"},3.4096875000000004,null,10.8084125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN325*Bilans!F325+CO325","v":3.1862833333333334},3.0660462264150943,226.06725338915098,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":31.022012708272506}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R342*Bilans!F342+S342","v":13.607814814814814},{"v":0.308095021651502,"d":"30.81%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.1925},null,9.415314814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC342*Bilans!F342+AD342","v":3.7310370370370367},3.590243186582809,332.1692996226415,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":33.243096302230725},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ342*Bilans!F342+AK342","v":13.516555555555556},{"v":0.3101751761214642,"d":"31.02%"},4.1925,null,9.324055555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU342*Bilans!F342+AV342","v":3.2258148148148145},3.1040859538784065,287.1900324528302,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":38.44957961002237},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB342*Bilans!F342+BC342","v":13.607814814814814},{"v":0.308095021651502,"d":"30.81%"},4.1925,null,9.415314814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W342<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W342<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W342<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W342<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM342*Bilans!F342+BN342","v":3.7310370370370367},3.590243186582809,332.1692996226415,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":33.243096302230725},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F342<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F342<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F342<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F342<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F342*BT342+BU342","v":2.91862962962963},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.1453117267109114},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC342*Bilans!F342+CD342","v":13.605592592592592},{"v":0.3081453432820382,"d":"30.81%"},4.1925,null,9.41309259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN342*Bilans!F342+CO342","v":2.91862962962963},2.8084926624737947,259.8417411320755,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":42.49639017923325}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R352*Bilans!F352+S352","v":13.354912037037037},{"v":0.3432023728264777,"d":"34.32%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.5834375},null,8.771474537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC352*Bilans!F352+AD352","v":3.5418425925925923},3.4081881551362683,347.30289347877357,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":38.57011966956505},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":13.232763888888888},{"v":0.34637038327635844,"d":"34.64%"},4.5834375,null,8.649326388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU352*Bilans!F352+AV352","v":3.077162037037037},2.961042714884696,301.73765525353775,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":44.39457233737302},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB352*Bilans!F352+BC352","v":13.354912037037037},{"v":0.3432023728264777,"d":"34.32%"},4.5834375,null,8.771474537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W352<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W352<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W352<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W352<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM352*Bilans!F352+BN352","v":3.5418425925925923},3.4081881551362683,347.30289347877357,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":38.57011966956505},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F352<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F352<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F352<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F352<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F352*BT352+BU352","v":2.777699074074074},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.304893638653095},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC352*Bilans!F352+CD352","v":13.236856481481482},{"v":0.3462632919237496,"d":"34.63%"},4.5834375,null,8.653418981481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN352*Bilans!F352+CO352","v":2.777699074074074},2.6728802410901467,272.37317876768867,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":49.18073880720738}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R358*Bilans!F358+S358","v":13.638745370370371},{"v":0.3038906723051057,"d":"30.39%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.1446875},null,9.494057870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC358*Bilans!F358+AD358","v":3.7541759259259253},3.612508909853249,330.08397036556596,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":32.628438556512315},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":13.551263888888888},{"v":0.30585246763575763,"d":"30.59%"},4.1446875,null,9.406576388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU358*Bilans!F358+AV358","v":3.24399537037037},3.1215804507337523,285.2266097346698,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":37.75988697401459},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB358*Bilans!F358+BC358","v":13.638745370370371},{"v":0.3038906723051057,"d":"30.39%"},4.1446875,null,9.494057870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W358<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W358<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W358<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W358<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM358*Bilans!F358+BN358","v":3.7541759259259253},3.612508909853249,330.08397036556596,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":32.628438556512315},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F358<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F358<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F358<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F358<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F358*BT358+BU358","v":2.935865740740741},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.12684598365994},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC358*Bilans!F358+CD358","v":13.650689814814815},{"v":0.3036247659441983,"d":"30.36%"},4.1446875,null,9.506002314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN358*Bilans!F358+CO358","v":2.935865740740741},2.8250783542976943,258.1344719280661,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":41.72292241759867}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R369*Bilans!F369+S369","v":13.716999999999999},{"v":0.2940921848800759,"d":"29.41%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.0340625},null,9.682937499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.815583333333333},3.6715990566037733,325.73508930424526,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":31.170499075643104},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ369*Bilans!F369+AK369","v":13.637991666666666},{"v":0.2957959352519524,"d":"29.58%"},4.0340625,null,9.603929166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU369*Bilans!F369+AV369","v":3.2901999999999996},3.166041509433962,280.88328761320753,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":36.14784413248614},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB369*Bilans!F369+BC369","v":13.716999999999999},{"v":0.2940921848800759,"d":"29.41%"},4.0340625,null,9.682937499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W369<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W369<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W369<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W369<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.58549074074074},3.450189203354297,306.09216064858487,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":33.17081129601103},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F369<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F369<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F369<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F369<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F369*BT369+BU369","v":2.9753833333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0853167378993183},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC369*Bilans!F369+CD369","v":13.7519},{"v":0.29334582857641495,"d":"29.33%"},4.0340625,null,9.717837499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN369*Bilans!F369+CO369","v":2.9753833333333333},2.863104716981132,254.0074927287736,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":39.97254250646893}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R370*Bilans!F370+S370","v":13.525333333333332},{"v":0.31940063091482657,"d":"31.94%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.32},null,9.205333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC370*Bilans!F370+AD370","v":3.669333333333333},3.5308679245283017,337.4803562264151,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":34.92008272058824},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ370*Bilans!F370+AK370","v":13.424},{"v":0.3218116805721097,"d":"32.18%"},4.32,null,9.104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU370*Bilans!F370+AV370","v":3.177333333333333},3.0574339622641507,292.2295381132076,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":40.327346893436356},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB370*Bilans!F370+BC370","v":13.525333333333332},{"v":0.31940063091482657,"d":"31.94%"},4.32,null,9.205333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W370<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W370<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W370<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W370<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM370*Bilans!F370+BN370","v":3.669333333333333},3.5308679245283017,337.4803562264151,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":34.92008272058824},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F370<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F370<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F370<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F370<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F370*BT370+BU370","v":2.872666666666667},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.1956370387560917},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC370*Bilans!F370+CD370","v":13.485333333333333},{"v":0.3203480324302947,"d":"32.03%"},4.32,null,9.165333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN370*Bilans!F370+CO370","v":2.872666666666667},2.7642641509433963,264.20836754716987,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":44.60434794479408}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R371*Bilans!F371+S371","v":13.837},{"v":0.28341132470911323,"d":"28.34%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.9215625},null,9.9154375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.777448113207547,324.92664307783025,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":29.375009708810612},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ371*Bilans!F371+AK371","v":13.764991666666665},{"v":0.28489392474508096,"d":"28.49%"},3.9215625,null,9.843429166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU371*Bilans!F371+AV371","v":3.3621999999999996},3.2353245283018865,278.29452761320755,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":34.29720079989643},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB371*Bilans!F371+BC371","v":13.837},{"v":0.28341132470911323,"d":"28.34%"},3.9215625,null,9.9154375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W371<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W371<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W371<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W371<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.6399351851851844},3.5025791404612154,301.28310121462266,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":31.680247768902262},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F371<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F371<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F371<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F371<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F371*BT371+BU371","v":3.0133833333333335},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.0464096281588247},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC371*Bilans!F371+CD371","v":13.8359},{"v":0.2834338568506566,"d":"28.34%"},3.9215625,null,9.9143375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN371*Bilans!F371+CO371","v":3.0133833333333335},2.8996707547169813,249.422429143868,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":38.26730149258976}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.0096384044962},{"$f":"SUM(AF7:AF372)/229","v":3.8697012039020575},{"$f":"SUM(AG7:AG372)/Z373","v":3.6285867766965123},{"$f":"SUM(AH7:AH372)","v":6455.428050746612},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.5495118698043036},{"$f":"SUM(AX7:AX372)/229","v":3.4236823579061864},{"$f":"SUM(AY7:AY372)/AR373","v":3.12458160946336},{"$f":"SUM(AZ7:AZ372)","v":7549.009930197674},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17410.831540868778},{"$f":"SUM(BK7:BK372)","v":53.85565913122858},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7556879071648073},{"$f":"SUM(BP7:BP372)/229","v":3.6214788962737177},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4030234986042194},{"$f":"SUM(BR7:BR372)","v":7099.345963382003},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1298.729334494753},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":992.8137421924549},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17464.635950188414},{"$f":"SUM(CL7:CL372)","v":53.85565913122858},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.141242950671193},{"$f":"SUM(CQ7:CQ372)/229","v":3.0165845319988778},{"$f":"SUM(CR7:CR372)/CK373","v":2.778605590043706},{"$f":"SUM(CS7:CS372)","v":8714.613323520081}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.558162560259597},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A10","index":41,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":7162.874321004185},null,null,"COP",{"$f":"K13","v":3.7929870422737273},{"$f":"L13","v":3.0775518742539165},{"$f":"M13","v":3.6331196799177996},{"$f":"N13","v":2.9846870366931357},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997913458487375},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997913458487375},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9971414361665024},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9971489167776756},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.7929870422737273},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.0865415126247733E-4},{"$f":"1-L3","v":2.0865415126247733E-4},{"$f":"1-M3","v":0.002858563833497585},{"$f":"1-N3","v":0.002851083222324413}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997913458487375},null,null,"COP-Inst",{"$f":"K14","v":3.7931957399706304},{"$f":"L14","v":3.0777605719508196},{"$f":"M14","v":3.635986438563882},{"$f":"N14","v":2.9875462718327954}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0865415126247733E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.7931957399706304},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R7*Bilans!F7+S7","v":11.040233333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.35953723804146653,"d":"35.95%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":7.070858333333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC7*Bilans!F7+AD7","v":4.164499999999999},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.007349056603773},{"$f":"AF7*Z7","v":349.30058051886783},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":28.05916041047227},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":10.849966666666665},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.36584213776386415,"d":"36.58%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":6.880591666666665},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.2379833333333337},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.115795283018868},{"$f":"AX7*AR7","v":271.5882958443396},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":36.088009572649156},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB7*Bilans!F7+BC7","v":11.040233333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.35953723804146653,"d":"35.95%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":7.070858333333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W7<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W7<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W7<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W7<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM7*Bilans!F7+BN7","v":4.02824074074074},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.8762316561844856},{"$f":"BP7*BJ7","v":337.87173231132067},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":29.008289486671586},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F7<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F7<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F7<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F7<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F7*BT7+BU7","v":2.8882499999999998},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.178395222020255},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC7*Bilans!F7+CD7","v":10.931666666666665},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3631079432840373,"d":"36.31%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":6.9622916666666645},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN7*Bilans!F7+CO7","v":2.8882499999999998},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.779259433962264},{"$f":"CQ7*CK7","v":242.25414856132073},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":40.457845937647974}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R8*Bilans!F8+S8","v":10.579592592592594},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.44165216752027836,"d":"44.17%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":5.907092592592593},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.7618518518518513},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.7618518518518513},{"$f":"AF8*Z8","v":391.3830666666666},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":35.67700305208231},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ8*Bilans!F8+AK8","v":10.358925925925925},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.4510602772345196,"d":"45.11%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":5.686425925925925},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU8*Bilans!F8+AV8","v":2.954074074074074},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.954074074074074},{"$f":"AX8*AR8","v":307.34186666666665},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":45.432713139418254},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB8*Bilans!F8+BC8","v":10.579592592592594},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.44165216752027836,"d":"44.17%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":5.907092592592593},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W8<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W8<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W8<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W8<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.7618518518518513},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.7618518518518513},{"$f":"BP8*BJ8","v":391.3830666666666},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":35.67700305208231},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F8<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F8<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F8<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F8<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F8*BT8+BU8","v":2.6567999999999996},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.4552845528455287},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC8*Bilans!F8+CD8","v":10.343555555555556},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.4517305461264126,"d":"45.17%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":5.671055555555555},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN8*Bilans!F8+CO8","v":2.6567999999999996},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.6567999999999996},{"$f":"CQ8*CK8","v":276.41347199999996},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":50.51626016260163}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":4569.354873366156},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R9*Bilans!F9+S9","v":10.46787962962963},{"v":0.46338180907909643,"d":"46.34%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.850625},null,5.61725462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.6650925925925923},3.6650925925925923,396.9845041666666,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":38.12355253517924},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ9*Bilans!F9+AK9","v":10.215546296296296},{"v":0.4748277634215824,"d":"47.48%"},4.850625,null,5.364921296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU9*Bilans!F9+AV9","v":2.8837037037037034},2.8837037037037034,312.3483666666666,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":48.453781787824305},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB9*Bilans!F9+BC9","v":10.46787962962963},{"v":0.46338180907909643,"d":"46.34%"},4.850625,null,5.61725462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W9<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W9<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W9<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W9<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.6650925925925923},3.6650925925925923,396.9845041666666,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":38.12355253517924},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F9<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F9<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F9<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F9<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F9*BT9+BU9","v":2.5997999999999997},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.5310408492961005},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC9*Bilans!F9+CD9","v":10.195777777777778},{"v":0.4757484034785641,"d":"47.57%"},4.850625,null,5.345152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN9*Bilans!F9+CO9","v":2.5997999999999997},2.5997999999999997,281.597337,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":53.74503807985231}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R10*Bilans!F10+S10","v":9.75350462962963},{"v":0.6141061831051231,"d":"61.41%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A10'!$C$39+'151.A10'!$C$40)","v":5.9896875},null,3.76381712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.0463425925925924},2.6439954577218723,358.66459382861626,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":66.18457852827665},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":9.298671296296297},{"v":0.6441444491521837,"d":"64.41%"},5.9896875,null,3.308983796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.4337037037037037},2.1122711390635915,286.53486069182384,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":82.84529469903994},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.75350462962963},{"v":0.6141061831051231,"d":"61.41%"},5.9896875,null,3.76381712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W10<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W10<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W10<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W10<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.0463425925925924},2.6439954577218723,358.66459382861626,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":66.18457852827665},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F10<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F10<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F10<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F10<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F10*BT10+BU10","v":2.2353},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.106831297812374},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC10*Bilans!F10+CD10","v":9.250777777777778},{"v":0.647479341076426,"d":"64.75%"},5.9896875,null,3.261090277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN10*Bilans!F10+CO10","v":2.2353},1.9400716981132073,263.17557602830186,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":90.19858656264407}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.822134127029207},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R11*Bilans!F11+S11","v":9.850518518518518},{"v":0.5923546043825481,"d":"59.24%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A10'!$C$39+'151.A10'!$C$40)","v":5.835},null,4.015518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.13037037037037},3.0713067784765897,405.22821635220123,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":55.4169974789763},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":9.423185185185186},{"v":0.6192173755826841,"d":"61.92%"},5.835,null,3.5881851851851865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.4948148148148146},2.1653109713487066,285.69112955974833,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":78.6042292548797},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.850518518518518},{"v":0.5923546043825481,"d":"59.24%"},5.835,null,4.015518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W11<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W11<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W11<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W11<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.13037037037037},3.0713067784765897,405.22821635220123,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":55.4169974789763},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F11<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F11<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F11<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F11<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F11*BT11+BU11","v":2.2847999999999997},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":4.017857142857144},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC11*Bilans!F11+CD11","v":9.379111111111111},{"v":0.6221271857081931,"d":"62.21%"},5.835,null,3.5441111111111114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN11*Bilans!F11+CO11","v":2.2847999999999997},1.9830339622641504,261.641500981132,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":85.82939235476803}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R12*Bilans!F12+S12","v":9.717050925925925},{"v":0.6223917674305811,"d":"62.24%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A10'!$C$39+'151.A10'!$C$40)","v":6.047812500000001},null,3.669238425925924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC12*Bilans!F12+AD12","v":3.014768518518518},2.6165915443745624,358.59732967767286,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":67.56548433403198},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":9.25188425925926},{"v":0.6536844096322721,"d":"65.37%"},6.047812500000001,null,3.204071759259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.4107407407407404},2.092341020265548,286.7501059748427,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":84.49448406721132},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB12*Bilans!F12+BF8","v":3.7017731481481473},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.3460393518518536,0.3879153581318623,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":83.88466995642361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":53.1628300435764},null,{"$f":"IF(Bilans!W12<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W12<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W12<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W12<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W12<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM12*Bilans!F12+BN12","v":3.014768518518518},2.2184145702306077,186.09097405031585,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":117.35868108793633},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F12<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F12<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F12<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F12<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F12*BT12+BU12","v":2.2167},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.141291108404386},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC12*Bilans!F12+CD12","v":9.202555555555556},{"v":0.6571883715876026,"d":"65.72%"},6.047812500000001,null,3.1547430555555547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":53.1628300435764},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN12*Bilans!F12+CO12","v":2.2167},1.923928301886792,263.6695639528302,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":160.47083214688246}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":5820.656148356171},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.7929870422737273},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0775518742539165},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6331196799177996},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.9846870366931357},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R13*Bilans!F13+S13","v":9.764675925925927},{"v":0.6115794364607878,"d":"61.16%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A10'!$C$39+'151.A10'!$C$40)","v":5.971875},null,3.7928009259259268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC13*Bilans!F13+AD13","v":3.0560185185185182},2.6523934311670154,358.6699017295596,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":65.76710979232398},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ13*Bilans!F13+AK13","v":9.31300925925926},{"v":0.6412401012124616,"d":"64.12%"},5.971875,null,3.3411342592592606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU13*Bilans!F13+AV13","v":2.4407407407407407},2.118378756114605,286.4577672955975,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":82.34610996569243},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB13*Bilans!F13+BC13","v":9.764675925925927},{"v":0.6115794364607878,"d":"61.16%"},5.971875,null,3.7928009259259268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W13<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W13<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W13<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W13<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM13*Bilans!F13+BN13","v":3.0560185185185182},2.6523934311670154,358.6699017295596,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":65.76710979232398},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F13<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F13<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F13<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F13<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F13*BT13+BU13","v":2.241},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.096385542168675},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC13*Bilans!F13+CD13","v":9.265555555555554},{"v":0.644524223528001,"d":"64.45%"},5.971875,null,3.2936805555555546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN13*Bilans!F13+CO13","v":2.241},1.9450188679245282,263.0151764150943,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":89.68563383970665}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7931957399706304},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0777605719508196},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.635986438563882},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9875462718327954},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R14*Bilans!F14+S14","v":10.171546296296297},{"v":0.5233348838945242,"d":"52.33%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A10'!$C$39+'151.A10'!$C$40)","v":5.323125},null,4.848421296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.408425925925926},3.3441160027952486,400.14020031446546,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":46.157175729244805},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":9.835212962962963},{"v":0.5412312900641403,"d":"54.12%"},5.323125,null,4.512087962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.697037037037037},2.6461495457721873,316.62502389937106,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":58.33190729776266},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB14*Bilans!F14+BC14","v":10.171546296296297},{"v":0.5233348838945242,"d":"52.33%"},5.323125,null,4.848421296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W14<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W14<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W14<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W14<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.408425925925926},3.3441160027952486,400.14020031446546,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":46.157175729244805},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F14<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F14<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F14<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F14<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F14*BT14+BU14","v":2.4486},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.749081107571674},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC14*Bilans!F14+CD14","v":9.803777777777778},{"v":0.5429667135117981,"d":"54.30%"},5.323125,null,4.480652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN14*Bilans!F14+CO14","v":2.4486},2.4024,287.459172,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":64.25031218781218}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.0004670873630395},{"$nulls":4},{"$f":"F11","v":3.822134127029207},{"$f":"F15","v":3.0004670873630395},{"$f":"F28","v":3.6385452675428804},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R15*Bilans!F15+S15","v":9.840523148148147},{"v":0.594575858611853,"d":"59.46%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A10'!$C$39+'151.A10'!$C$40)","v":5.8509375},null,3.9895856481481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.1217129629629627},3.062812718378756,405.2790359276729,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":55.73178665992833},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":9.410356481481482},{"v":0.621755138768014,"d":"62.18%"},5.8509375,null,3.5594189814814827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.4885185185185184},2.159846261355695,285.7962569182389,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":79.03156259504198},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.840523148148147},{"v":0.594575858611853,"d":"59.46%"},5.8509375,null,3.9895856481481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W15<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W15<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W15<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W15<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.1217129629629627},3.062812718378756,405.2790359276729,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":55.73178665992833},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F15<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F15<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F15<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F15<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F15*BT15+BU15","v":2.2797},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":4.026845637583893},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC15*Bilans!F15+CD15","v":9.36588888888889},{"v":0.624707122774133,"d":"62.47%"},5.8509375,null,3.51495138888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN15*Bilans!F15+CO15","v":2.2797},1.9786075471698112,261.81429716037735,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":86.27078434233337}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.596691437610533},{"$f":"F19","v":3.596691437610533},{"$f":"F19","v":3.596691437610533},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R16*Bilans!F16+S16","v":10.628981481481482},{"v":0.43219098725532046,"d":"43.22%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.59375},null,6.035231481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.804629629629629},3.804629629629629,388.6429166666666,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":34.63504015575567},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":10.422314814814815},{"v":0.4407610095859134,"d":"44.08%"},4.59375,null,5.828564814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.985185185185185},2.985185185185185,304.93666666666667,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":44.14248759305211},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB16*Bilans!F16+BC16","v":10.628981481481482},{"v":0.43219098725532046,"d":"43.22%"},4.59375,null,6.035231481481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W16<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W16<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W16<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W16<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.804629629629629},3.804629629629629,388.6429166666666,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":34.63504015575567},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F16<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F16<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F16<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F16<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F16*BT16+BU16","v":2.682},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.422818791946309},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC16*Bilans!F16+CD16","v":10.408888888888889},{"v":0.4413295260461144,"d":"44.13%"},4.59375,null,5.815138888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN16*Bilans!F16+CO16","v":2.682},2.682,273.9663,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":49.13255033557047}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":721.0114792822845},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R17*Bilans!F17+S17","v":10.552546296296297},{"v":0.44687081843508014,"d":"44.69%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.715625},null,5.836921296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.7384259259259256},3.7384259259259256,392.8151041666666,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":36.257706501547986},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":10.324212962962962},{"v":0.4567539450141927,"d":"45.68%"},4.715625,null,5.608587962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.937037037037037},2.937037037037037,308.6091666666666,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":46.15084804539722},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB17*Bilans!F17+BC17","v":10.552546296296297},{"v":0.44687081843508014,"d":"44.69%"},4.715625,null,5.836921296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W17<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W17<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W17<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W17<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.7384259259259256},3.7384259259259256,392.8151041666666,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":36.257706501547986},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F17<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F17<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F17<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F17<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F17*BT17+BU17","v":2.643},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.473325766174802},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC17*Bilans!F17+CD17","v":10.307777777777778},{"v":0.4574822140778269,"d":"45.75%"},4.715625,null,5.592152777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN17*Bilans!F17+CO17","v":2.643},2.643,277.71322499999997,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":51.28518728717367}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":7162.874321004185},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R18*Bilans!F18+S18","v":10.52726388888889},{"v":0.45177337152341207,"d":"45.18%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.7559375},null,5.771326388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.7165277777777774},3.7165277777777774,394.10989687499995,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":36.807157965544306},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":10.29176388888889},{"v":0.46211101919415065,"d":"46.21%"},4.7559375,null,5.535826388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.9211111111111108},2.9211111111111108,309.7619249999999,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":46.82972327881324},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB18*Bilans!F18+BC18","v":10.52726388888889},{"v":0.45177337152341207,"d":"45.18%"},4.7559375,null,5.771326388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W18<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W18<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W18<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W18<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.7165277777777774},3.7165277777777774,394.10989687499995,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":36.807157965544306},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F18<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F18<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F18<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F18<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F18*BT18+BU18","v":2.6300999999999997},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.4903615832097645},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC18*Bilans!F18+CD18","v":10.274333333333333},{"v":0.4628949972423191,"d":"46.29%"},4.7559375,null,5.518395833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN18*Bilans!F18+CO18","v":2.6300999999999997},2.6300999999999997,278.9023792499999,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":52.01126383027262}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.596691437610533},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":8060.065544223313},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R19*Bilans!F19+S19","v":10.460236111111112},{"v":0.46488553875324146,"d":"46.49%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.8628125},null,5.597423611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.658472222222222},3.658472222222222,397.33752187499994,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":38.29567822026498},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":10.205736111111111},{"v":0.4764783693266178,"d":"47.65%"},4.8628125,null,5.342923611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.8788888888888886},2.8788888888888886,312.66892499999994,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":48.66588479351602},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB19*Bilans!F19+BC19","v":10.460236111111112},{"v":0.46488553875324146,"d":"46.49%"},4.8628125,null,5.597423611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W19<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W19<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W19<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W19<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.658472222222222},3.658472222222222,397.33752187499994,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":38.29567822026498},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F19<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F19<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F19<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F19<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F19*BT19+BU19","v":2.5959},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.5363457760314345},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC19*Bilans!F19+CD19","v":10.185666666666666},{"v":0.47741720391399683,"d":"47.74%"},4.8628125,null,5.322854166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN19*Bilans!F19+CO19","v":2.5959},2.5959,281.93420925,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":53.97113717785739}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8975.972131154662},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R20*Bilans!F20+S20","v":10.02749537037037},{"v":0.5537586700271798,"d":"55.38%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A10'!$C$39+'151.A10'!$C$40)","v":5.5528125},null,4.474682870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.283657407407407},3.221701607267645,403.25233592767296,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":50.11825882190899},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":9.650328703703703},{"v":0.575401384811782,"d":"57.54%"},5.5528125,null,4.097516203703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.606296296296296},2.557120894479385,320.06842955974844,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":63.14370014675178},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB20*Bilans!F20+BC20","v":10.02749537037037},{"v":0.5537586700271798,"d":"55.38%"},5.5528125,null,4.474682870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W20<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W20<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W20<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W20<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.283657407407407},3.221701607267645,403.25233592767296,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":50.11825882190899},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F20<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F20<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F20<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F20<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F20*BT20+BU20","v":2.3750999999999998},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.8651004168245553},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC20*Bilans!F20+CD20","v":9.613222222222221},{"v":0.5776224008599268,"d":"57.76%"},5.5528125,null,4.0604097222222215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN20*Bilans!F20+CO20","v":2.3750999999999998},2.33028679245283,291.6761720943396,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":69.29021591803422}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R21*Bilans!F21+S21","v":9.539124999999999},{"v":0.6521824590829873,"d":"65.22%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A10'!$C$39+'151.A10'!$C$40)","v":6.22125},null,3.317874999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC21*Bilans!F21+AD21","v":2.9504375},2.560757075471698,361.60450662735855,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":71.1355644566346},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ21*Bilans!F21+AK21","v":9.014249999999999},{"v":0.6901572510192197,"d":"69.02%"},6.22125,null,2.7929999999999984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU21*Bilans!F21+AV21","v":2.1807},1.8926830188679242,267.26576909433965,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":96.24480073211438},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB21*Bilans!F21+BC21","v":9.0731875},{"v":0.6856741360189019,"d":"68.57%"},6.22125,null,2.851937499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W21<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W21<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W21<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W21<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM21*Bilans!F21+BN21","v":1.78},1.5449056603773583,218.15612830188684,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":117.91069491939429},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F21<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F21<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F21<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F21<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F21*BT21+BU21","v":2.1807},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.209657449442839},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC21*Bilans!F21+CD21","v":6.561999999999999},{"v":0.9480722340749773,"d":"94.81%"},6.22125,null,0.340749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN21*Bilans!F21+CO21","v":1.777},1.3076037735849058,184.6467288679246,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":139.30894333578635}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R22*Bilans!F22+S22","v":10.768328703703705},{"v":0.4059648084940447,"d":"40.60%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.3715625},null,6.396766203703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.925324074074074},3.925324074074074,380.0400635416666,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":31.817646809062712},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":10.601162037037037},{"v":0.4123663504743321,"d":"41.24%"},4.3715625,null,6.229599537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU22*Bilans!F22+AV22","v":3.0729629629629627},3.0729629629629627,297.5165916666666,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":40.643045980474874},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB22*Bilans!F22+BC22","v":10.768328703703705},{"v":0.4059648084940447,"d":"40.60%"},4.3715625,null,6.396766203703706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W22<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W22<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W22<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W22<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.925324074074074},3.925324074074074,380.0400635416666,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":31.817646809062712},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F22<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F22<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F22<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F22<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F22*BT22+BU22","v":2.7531},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.3344230140568816},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC22*Bilans!F22+CD22","v":10.593222222222222},{"v":0.4126754266354797,"d":"41.27%"},4.3715625,null,6.221659722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN22*Bilans!F22+CO22","v":2.7531},2.7531,266.54825925,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":45.36507028440666}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R23*Bilans!F23+S23","v":10.332060185185187},{"v":0.49043340913418987,"d":"49.04%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A10'!$C$39+'151.A10'!$C$40)","v":5.0671875},null,5.264872685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.5474537037037033},3.5474537037037033,402.6803385416666,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":41.277811419249595},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":10.041226851851851},{"v":0.504638285217656,"d":"50.46%"},5.0671875,null,4.974039351851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.798148148148148},2.7453529000698813,311.63187106918235,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":53.33781496589115},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB23*Bilans!F23+BC23","v":10.332060185185187},{"v":0.49043340913418987,"d":"49.04%"},5.0671875,null,5.264872685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W23<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W23<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W23<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W23<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.5474537037037033},3.5474537037037033,402.6803385416666,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":41.277811419249595},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F23<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F23<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F23<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F23<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F23*BT23+BU23","v":2.5305},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.627741553052757},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC23*Bilans!F23+CD23","v":10.01611111111111},{"v":0.5059036829552388,"d":"50.59%"},5.0671875,null,4.94892361111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN23*Bilans!F23+CO23","v":2.5305},2.482754716981132,281.8236948113207,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":58.97929585974191}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R24*Bilans!F24+S24","v":9.65978125},{"v":0.6326812524869546,"d":"63.27%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A10'!$C$39+'151.A10'!$C$40)","v":6.1115625},null,3.54821875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC24*Bilans!F24+AD24","v":2.987609375},2.5930194575471694,359.33415387824283,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":68.94085367531342},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ24*Bilans!F24+AK24","v":9.1385625},{"v":0.6687662857260099,"d":"66.88%"},6.1115625,null,3.027000000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU24*Bilans!F24+AV24","v":2.201175},1.9104537735849056,264.7459078089622,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":93.5719971201152},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB24*Bilans!F24+BC24","v":9.190796875},{"v":0.6649654630736249,"d":"66.50%"},6.1115625,null,3.0792343750000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W24<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W24<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W24<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W24<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM24*Bilans!F24+BN24","v":1.8395833333333336},1.596619496855346,221.2555383254717,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":111.96466994928355},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F24<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F24<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F24<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F24<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F24*BT24+BU24","v":2.201175},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.1704998466728},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC24*Bilans!F24+CD24","v":6.6205},{"v":0.9231270296805377,"d":"92.31%"},6.1115625,null,0.5089375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN24*Bilans!F24+CO24","v":1.78675},1.3147783018867927,182.198690129717,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":135.9658694880046}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R25*Bilans!F25+S25","v":9.94400462962963},{"v":0.5717955403055535,"d":"57.18%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A10'!$C$39+'151.A10'!$C$40)","v":5.6859375},null,4.25806712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.2113425925925925},3.1507512229210346,404.43830385220133,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":52.554966509379035},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":9.543171296296297},{"v":0.595812159654591,"d":"59.58%"},5.6859375,null,3.8572337962962973,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.5537037037037034},2.5055206149545772,321.61488993710697,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":66.08910899062866},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.94400462962963},{"v":0.5717955403055535,"d":"57.18%"},5.6859375,null,4.25806712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W25<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W25<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W25<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W25<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.2113425925925925},3.1507512229210346,404.43830385220133,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":52.554966509379035},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F25<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F25<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F25<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F25<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F25*BT25+BU25","v":2.3325},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.9356913183279745},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC25*Bilans!F25+CD25","v":9.502777777777778},{"v":0.5983447822274188,"d":"59.83%"},5.6859375,null,3.8168402777777786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN25*Bilans!F25+CO25","v":2.3325},2.288490566037736,293.75637028301895,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":72.35669985159535}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17411.52436995643},null,{"$f":"F26/F28","v":4785.298268864051},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R26*Bilans!F26+S26","v":9.605125},{"v":0.6414544318788147,"d":"64.15%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A10'!$C$39+'151.A10'!$C$40)","v":6.16125},null,3.4438749999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC26*Bilans!F26+AD26","v":2.9707708333333334},2.5784048742138364,360.3836492688679,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":69.9282342362834},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ26*Bilans!F26+AK26","v":9.08225},{"v":0.6783836604365658,"d":"67.84%"},6.16125,null,2.9210000000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU26*Bilans!F26+AV26","v":2.1919},1.9024037735849055,265.8989754339622,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":94.77656767902376},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB26*Bilans!F26+BC26","v":9.137520833333333},{"v":0.6742802683988408,"d":"67.43%"},6.16125,null,2.9762708333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W26<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W26<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W26<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W26<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM26*Bilans!F26+BN26","v":1.8125925925925928},1.57319357092942,219.885265408805,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":114.60973610099322},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F26<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F26<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F26<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F26<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F26*BT26+BU26","v":2.1919},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.188147269492222},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC26*Bilans!F26+CD26","v":6.593999999999999},{"v":0.9343721565059145,"d":"93.44%"},6.16125,null,0.4327499999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN26*Bilans!F26+CO26","v":1.7823333333333333},1.3115283018867925,183.31231075471698,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":137.47572182819982}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":53.1628300435764},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R27*Bilans!F27+S27","v":9.988689814814816},{"v":0.5621045005995207,"d":"56.21%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A10'!$C$39+'151.A10'!$C$40)","v":5.6146875000000005},null,4.374002314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.250046296296296},3.188724668064291,403.85995102201264,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":51.23732589279355},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ27*Bilans!F27+AK27","v":9.600523148148149},{"v":0.5848314110969068,"d":"58.48%"},5.6146875000000005,null,3.9858356481481483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU27*Bilans!F27+AV27","v":2.5818518518518516},2.5331376659678546,320.8282182389937,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":64.4977678059102},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB27*Bilans!F27+BC27","v":9.988689814814816},{"v":0.5621045005995207,"d":"56.21%"},5.6146875000000005,null,4.374002314814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W27<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W27<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W27<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W27<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.250046296296296},3.188724668064291,403.85995102201264,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":51.23732589279355},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F27<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F27<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F27<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F27<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F27*BT27+BU27","v":2.3552999999999997},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.8975926633549873},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC27*Bilans!F27+CD27","v":9.56188888888889},{"v":0.5871943886029027,"d":"58.72%"},5.6146875000000005,null,3.947201388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN27*Bilans!F27+CO27","v":2.3552999999999997},2.3108603773584906,292.67624394339623,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":70.70168609094384}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6385452675428804},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R28*Bilans!F28+S28","v":10.522560185185187},{"v":0.4526880736407181,"d":"45.27%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.7634375},null,5.759122685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.7124537037037033},3.7124537037037033,394.3461135416666,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":36.91009664667224},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ28*Bilans!F28+AK28","v":10.285726851851852},{"v":0.4631114133798319,"d":"46.31%"},4.7634375,null,5.522289351851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU28*Bilans!F28+AV28","v":2.918148148148148},2.918148148148148,309.97299166666664,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":46.95684319076025},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB28*Bilans!F28+BC28","v":10.522560185185187},{"v":0.4526880736407181,"d":"45.27%"},4.7634375,null,5.759122685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W28<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W28<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W28<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W28<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.7124537037037033},3.7124537037037033,394.3461135416666,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":36.91009664667224},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F28<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F28<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F28<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F28<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F28*BT28+BU28","v":2.6277},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.4935494919511365},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC28*Bilans!F28+CD28","v":10.26811111111111},{"v":0.46390591691645117,"d":"46.39%"},4.7634375,null,5.5046736111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN28*Bilans!F28+CO28","v":2.6277},2.6277,279.12086324999996,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":52.14713437607033}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R29*Bilans!F29+S29","v":11.856083333333332},{"v":0.2558022252992487,"d":"25.58%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.0328125000000004},null,8.823270833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC29*Bilans!F29+AD29","v":4.91375},4.728325471698113,305.8635539504718,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.648293354482472},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":10.733416666666667},{"v":0.2825579770343398,"d":"28.26%"},3.0328125000000004,null,7.7006041666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.6792083333333334},3.540370283018868,229.0177026827831,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.57009813358986},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB29*Bilans!F29+BC29","v":11.856083333333332},{"v":0.2558022252992487,"d":"25.58%"},3.0328125000000004,null,8.823270833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W29<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W29<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W29<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W29<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM29*Bilans!F29+BN29","v":4.536990740740739},4.365783542976938,282.4116229363207,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":19.113836995935745},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F29<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F29<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F29<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F29<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F29*BT29+BU29","v":3.262875},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.8134697161245836},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC29*Bilans!F29+CD29","v":11.764166666666666},{"v":0.25780087837359217,"d":"25.78%"},3.0328125000000004,null,8.731354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN29*Bilans!F29+CO29","v":3.262875},3.1397476415094343,203.10242556014157,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":26.577573909692603}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17464.162955050324},null,{"$f":"F30/F32","v":6035.005890333409},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R30*Bilans!F30+S30","v":11.35955},{"v":0.3171615512938452,"d":"31.72%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.6028124999999998},null,7.756737500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC30*Bilans!F30+AD30","v":4.45775},4.289533018867925,336.1599788561321,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.567617863139873},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":10.80435},{"v":0.3334594399477988,"d":"33.35%"},3.6028124999999998,null,7.2015375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.4106750000000003},3.281970283018868,257.19980615448117,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.80286117246931},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB30*Bilans!F30+BC30","v":11.35955},{"v":0.3171615512938452,"d":"31.72%"},3.6028124999999998,null,7.756737500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W30<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W30<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W30<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W30<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM30*Bilans!F30+BN30","v":4.227361111111111},4.067838050314465,318.78629840801887,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":24.852040260596148},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F30<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F30<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F30<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F30<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F30*BT30+BU30","v":3.034875},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.0248362782651674},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC30*Bilans!F30+CD30","v":11.257499999999999},{"v":0.3200366422385077,"d":"32.00%"},3.6028124999999998,null,7.654687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN30*Bilans!F30+CO30","v":3.034875},2.9203514150943395,228.86063952240568,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":34.61709247643207}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":53.1628300435764},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R31*Bilans!F31+S31","v":11.1513},{"v":0.34452261171343246,"d":"34.45%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.841875},null,7.309425000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC31*Bilans!F31+AD31","v":4.2665},4.1055,345.2930775,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.426854219948847},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":10.8341},{"v":0.3546095199416657,"d":"35.46%"},3.841875,null,6.9922249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2980500000000004},3.1735952830188685,266.9152312783019,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":34.18692061351761},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB31*Bilans!F31+BC31","v":11.1513},{"v":0.34452261171343246,"d":"34.45%"},3.841875,null,7.309425000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W31<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W31<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W31<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W31<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM31*Bilans!F31+BN31","v":4.097499999999999},3.9428773584905654,331.615700235849,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":27.51682087355992},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F31<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F31<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F31<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F31<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F31*BT31+BU31","v":2.93925},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.1232457259504978},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC31*Bilans!F31+CD31","v":11.045},{"v":0.3478383884110457,"d":"34.78%"},3.841875,null,7.203125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN31*Bilans!F31+CO31","v":2.93925},2.8283349056603773,237.877107240566,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":38.360184921123334}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R37*Bilans!F37+S37","v":10.631921296296298},{"v":0.43163059357847494,"d":"43.16%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.5890625},null,6.042858796296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.8071759259259257},3.8071759259259257,388.47471354166663,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":34.57375691615492},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":10.426087962962963},{"v":0.4401519070529543,"d":"44.02%"},4.5890625,null,5.837025462962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.987037037037037},2.987037037037037,304.78979166666664,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":44.06653595784253},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB37*Bilans!F37+BC37","v":10.631921296296298},{"v":0.43163059357847494,"d":"43.16%"},4.5890625,null,6.042858796296298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W37<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W37<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W37<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W37<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.8071759259259257},3.8071759259259257,388.47471354166663,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":34.57375691615492},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F37<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F37<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F37<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F37<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F37*BT37+BU37","v":2.6834999999999996},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.420905533817776},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC37*Bilans!F37+CD37","v":10.412777777777777},{"v":0.44071453342581235,"d":"44.07%"},4.5890625,null,5.823715277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN37*Bilans!F37+CO37","v":2.6834999999999996},2.6834999999999996,273.8176312499999,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":49.051006148686426}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R44*Bilans!F44+S44","v":10.520796296296297},{"v":0.4530312977999483,"d":"45.30%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.76625},null,5.754546296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.7109259259259257},3.7109259259259257,394.43431666666663,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":36.948756923998204},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":10.283462962962963},{"v":0.4634868640229639,"d":"46.35%"},4.76625,null,5.5172129629629625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.917037037037037},2.917037037037037,310.0518666666666,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":47.004579735906546},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB44*Bilans!F44+BC44","v":10.520796296296297},{"v":0.4530312977999483,"d":"45.30%"},4.76625,null,5.754546296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W44<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W44<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W44<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W44<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.7109259259259257},3.7109259259259257,394.43431666666663,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":36.948756923998204},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F44<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F44<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F44<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F44<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F44*BT44+BU44","v":2.6268},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.494746459570581},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC44*Bilans!F44+CD44","v":10.265777777777778},{"v":0.46428532773400294,"d":"46.43%"},4.76625,null,5.499527777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN44*Bilans!F44+CO44","v":2.6268},2.6268,279.202572,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":52.198149840109636}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R61*Bilans!F61+S61","v":10.372041666666668},{"v":0.4823965869786163,"d":"48.24%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A10'!$C$39+'151.A10'!$C$40)","v":5.0034374999999995},null,5.368604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.5820833333333333},3.5820833333333333,401.13064687499997,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":40.32776782598581},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ61*Bilans!F61+AK61","v":10.092541666666667},{"v":0.4957559418877801,"d":"49.58%"},5.0034374999999995,null,5.089104166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU61*Bilans!F61+AV61","v":2.8233333333333333},2.8233333333333333,316.16392499999995,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":51.16555785123967},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB61*Bilans!F61+BC61","v":10.372041666666668},{"v":0.4823965869786163,"d":"48.24%"},5.0034374999999995,null,5.368604166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W61<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W61<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W61<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W61<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.5820833333333333},3.5820833333333333,401.13064687499997,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":40.32776782598581},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F61<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F61<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F61<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F61<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F61*BT61+BU61","v":2.5509},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.5987298600493944},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC61*Bilans!F61+CD61","v":10.068999999999999},{"v":0.4969150362498759,"d":"49.69%"},5.0034374999999995,null,5.0655624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN61*Bilans!F61+CO61","v":2.5509},2.5509,285.65615925,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":56.629983535222856}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R71*Bilans!F71+S71","v":11.274616666666667},{"v":0.32819851968359604,"d":"32.82%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.7003125},null,7.574304166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC71*Bilans!F71+AD71","v":4.37975},4.21447641509434,340.13985527122645,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":24.70358467949084},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":10.816483333333332},{"v":0.3420994038419758,"d":"34.21%"},3.7003125,null,7.1161708333333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.364741666666667},3.2377702830188686,261.31234511674535,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":32.15567069289619},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB71*Bilans!F71+BC71","v":11.274616666666667},{"v":0.32819851968359604,"d":"32.82%"},3.7003125,null,7.574304166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W71<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W71<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W71<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W71<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM71*Bilans!F71+BN71","v":4.174398148148147},4.016873689727462,324.1918333136792,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":25.918832166979065},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F71<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F71<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F71<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F71<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F71*BT71+BU71","v":2.995875},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.064213293278258},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC71*Bilans!F71+CD71","v":11.170833333333333},{"v":0.33124766878030587,"d":"33.12%"},3.7003125,null,7.470520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN71*Bilans!F71+CO71","v":2.995875},2.882823113207547,232.66544640919813,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":36.11483289523095}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R77*Bilans!F77+S77","v":11.0386},{"v":0.3597602956896708,"d":"35.98%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.97125},null,7.067350000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC77*Bilans!F77+AD77","v":4.162999999999999},4.0059056603773575,349.3550326415093,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":28.083761710305076},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":10.8502},{"v":0.3660070782105399,"d":"36.60%"},3.97125,null,6.87895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.2371000000000003},3.1149452830188684,271.6543781320755,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.11649315745574},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB77*Bilans!F77+BC77","v":11.0386},{"v":0.3597602956896708,"d":"35.98%"},3.97125,null,7.067350000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W77<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W77<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W77<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W77<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM77*Bilans!F77+BN77","v":4.027222222222221},3.875251572327043,337.9606896226414,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":29.030605600772525},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F77<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F77<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F77<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F77<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F77*BT77+BU77","v":2.8874999999999997},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.17922077922078},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC77*Bilans!F77+CD77","v":10.93},{"v":0.3633348581884721,"d":"36.33%"},3.97125,null,6.95875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN77*Bilans!F77+CO77","v":2.8874999999999997},2.7785377358490564,242.3162759433962,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":40.48924675324675}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R94*Bilans!F94+S94","v":10.737166666666667},{"v":0.41177064092016824,"d":"41.18%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.42125},null,6.315916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.898333333333333},3.898333333333333,382.07564999999994,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":32.43255237280889},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ94*Bilans!F94+AK94","v":10.561166666666667},{"v":0.4186327268136411,"d":"41.86%"},4.42125,null,6.139916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU94*Bilans!F94+AV94","v":3.0533333333333332},3.0533333333333332,299.25719999999995,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":41.40815502183406},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB94*Bilans!F94+BC94","v":10.737166666666667},{"v":0.41177064092016824,"d":"41.18%"},4.42125,null,6.315916666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W94<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W94<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W94<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W94<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.898333333333333},3.898333333333333,382.07564999999994,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":32.43255237280889},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F94<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F94<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F94<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F94<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F94*BT94+BU94","v":2.7371999999999996},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.353792196405086},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC94*Bilans!F94+CD94","v":10.552},{"v":0.4189963987869598,"d":"41.90%"},4.42125,null,6.13075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN94*Bilans!F94+CO94","v":2.7371999999999996},2.7371999999999996,268.2729719999999,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":46.19059622972381}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R104*Bilans!F104+S104","v":16.1517375},{"v":0.13042327489534794,"d":"13.04%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.1065625},null,14.045175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.4249125},5.2201988207547165,221.6365914321934,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.49197106865779},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ104*Bilans!F104+AK104","v":16.1517375},{"v":0.13042327489534794,"d":"13.04%"},2.1065625,null,14.045175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.4249125},5.2201988207547165,221.6365914321934,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.49197106865779},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB104*Bilans!F104+BC104","v":16.1517375},{"v":0.13042327489534794,"d":"13.04%"},2.1065625,null,14.045175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W104<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W104<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W104<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W104<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM104*Bilans!F104+BN104","v":4.140138888888887},3.983907232704401,169.14674133254712,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":13.747854003824356},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F104<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F104<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F104<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F104<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F104*BT104+BU104","v":3.6968275000000004},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.483210266099784},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC104*Bilans!F104+CD104","v":13.480274999999999},{"v":0.15626999449195214,"d":"15.63%"},2.1065625,null,11.3737125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN104*Bilans!F104+CO104","v":4.1649875000000005},4.007818160377359,170.16193954422172,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":13.665833330832326}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F116<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F116<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F116<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F116<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F116<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F116<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F116<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F116<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F116<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F116<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F116<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F116<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F116<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F116<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F116<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F116*BT116+BU116","v":3.641212500000001},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.5211382197550947},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F119<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F119<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F119<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F119<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F119<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F119<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F119<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F119<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F119<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F119<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F119<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F119<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F119<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F119<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F119<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F119*BT119+BU119","v":4.078755},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.25068679045444},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F136<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F136<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F136<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F136<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F136<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F136<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F136<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F136<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F136<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F136<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F136<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F136<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F136<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F136<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F136<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F136*BT136+BU136","v":4.3205100000000005},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.124749161557316},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F142<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F142<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F142<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F142<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F142<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F142<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F142<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F142<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F142<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F142<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F142<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F142<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F142<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F142<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F142<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F142*BT142+BU142","v":4.10259},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.237610875081351},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F152<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F152<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F152<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F152<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F152<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F152<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F152<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F152<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F152<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F152<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F152<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F152<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F152<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F152<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F152<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F152*BT152+BU152","v":4.5038125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.0382731297095513},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F169<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F169<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F169<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F169<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F169<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F169<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F169<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F169<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F169<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F169<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F169<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F169<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F169<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F169<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F169<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F169*BT169+BU169","v":4.7285425},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.9414016052515128},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F175<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F175<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F175<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F175<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F175<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F175<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F175<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F175<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F175<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F175<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F175<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F175<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F175<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F175<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F175<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F175*BT175+BU175","v":4.295540000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.1371003412842153},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F185<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F185<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F185<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F185<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F185<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F185<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F185<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F185<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F185<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F185<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F185<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F185<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F185<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F185<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F185<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F185*BT185+BU185","v":4.9572449999999995},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8518350414393483},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F201<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F201<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F201<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F201<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F201<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F201<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F201<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F201<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F201<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F201<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F201<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F201<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F201<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F201<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F201<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F201*BT201+BU201","v":4.809127499999999},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.9088701640786196},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F211<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F211<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F211<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F211<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F211<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F211<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F211<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.2096},{"$f":"IF(Bilans!F211<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F211<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F211<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F211<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F211<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F211<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F211<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F211<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":0.7799999999999994},{"$f":"Bilans!F211*BT211+BU211","v":5.339673333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.71920629351858},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F217<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F217<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F217<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F217<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F217<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F217<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F217<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F217<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F217<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F217<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F217<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F217<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F217<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F217<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F217<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F217*BT217+BU217","v":4.511757499999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.034683823321622},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F234<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F234<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F234<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F234<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F234<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F234<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F234<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.2096},{"$f":"IF(Bilans!F234<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F234<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F234<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F234<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F234<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F234<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F234<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F234<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":0.7799999999999994},{"$f":"Bilans!F234*BT234+BU234","v":5.9038466666666665},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5549184317117541},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F244<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F244<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F244<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F244<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F244<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F244<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F244<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F244<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F244<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F244<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F244<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F244<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F244<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F244<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F244<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F244*BT244+BU244","v":4.14572},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.2143318892737573},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R250*Bilans!F250+S250","v":16.82615},{"v":0.10675347598826825,"d":"10.68%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.7962499999999997},null,15.029899999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC250*Bilans!F250+AD250","v":5.76005},5.542689622641509,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ250*Bilans!F250+AK250","v":16.82615},{"v":0.10675347598826825,"d":"10.68%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":15.029899999999998},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU250*Bilans!F250+AV250","v":5.76005},5.542689622641509,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB250*Bilans!F250+BC250","v":16.82615},{"v":0.10675347598826825,"d":"10.68%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":15.029899999999998},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W250<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W250<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W250<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W250<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM250*Bilans!F250+BN250","v":4.308703703703702},4.146111111111109,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F250<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F250<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F250<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F250<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F250*BT250+BU250","v":3.8846700000000007},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3631350925561243},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC250*Bilans!F250+CD250","v":14.476033333333334},{"v":0.12408440617940916,"d":"12.41%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":12.679783333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN250*Bilans!F250+CO250","v":4.3704833333333335},4.205559433962264,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A10'!$C$39+'151.A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W260<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W260<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W260<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W260<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.3135648148148142},2.226260482180293,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F260<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F260<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F260<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F260<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F260*BT260+BU260","v":4.826152500000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.9021363290944493},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R277*Bilans!F277+S277","v":18.0384625},{"v":0.06865538013564072,"d":"6.87%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.2384375000000003},null,16.800025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.362487499999999},6.122393632075471,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ277*Bilans!F277+AK277","v":18.0384625},{"v":0.06865538013564072,"d":"6.87%"},1.2384375000000003,null,16.800025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.362487499999999},6.122393632075471,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB277*Bilans!F277+BC277","v":18.0384625},{"v":0.06865538013564072,"d":"6.87%"},1.2384375000000003,null,16.800025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W277<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W277<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W277<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W277<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM277*Bilans!F277+BN277","v":4.611712962962962},4.4376860587002085,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F277<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F277<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F277<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F277<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F277*BT277+BU277","v":4.2223325},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.1741537408529528},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC277*Bilans!F277+CD277","v":16.265991666666665},{"v":0.07613661222622457,"d":"7.61%"},1.2384375000000003,null,15.027554166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN277*Bilans!F277+CO277","v":4.739879166666666},4.561015801886792,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R286*Bilans!F286+S286","v":16.976925},{"v":0.10171895087007804,"d":"10.17%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.7268749999999997},null,15.250050000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC286*Bilans!F286+AD286","v":5.834975},5.6147872641509435,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ286*Bilans!F286+AK286","v":16.976925},{"v":0.10171895087007804,"d":"10.17%"},1.7268749999999997,null,15.250050000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU286*Bilans!F286+AV286","v":5.834975},5.6147872641509435,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB286*Bilans!F286+BC286","v":16.976925},{"v":0.10171895087007804,"d":"10.17%"},1.7268749999999997,null,15.250050000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W286<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W286<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W286<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W286<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM286*Bilans!F286+BN286","v":4.346388888888887},4.182374213836476,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F286<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F286<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F286<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F286<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F286*BT286+BU286","v":3.9266650000000007},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.3378617732859817},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC286*Bilans!F286+CD286","v":14.69865},{"v":0.1174852792603402,"d":"11.75%"},1.7268749999999997,null,12.971775000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN286*Bilans!F286+CO286","v":4.416425},4.249767452830189,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R292*Bilans!F292+S292","v":14.510916666666668},{"v":0.17094888331198918,"d":"17.09%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.4806249999999994},null,12.030291666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.17775},4.982363207547169,256.26785158018856,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.317204554556119},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ292*Bilans!F292+AK292","v":12.234166666666667},{"v":0.20276207342824054,"d":"20.28%"},2.4806249999999994,null,9.753541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU292*Bilans!F292+AV292","v":3.9538333333333333},3.804632075471698,195.69125080188675,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.439570682212096},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB292*Bilans!F292+BC292","v":14.510916666666668},{"v":0.17094888331198918,"d":"17.09%"},2.4806249999999994,null,12.030291666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W292<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W292<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W292<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W292<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM292*Bilans!F292+BN292","v":5.4669444444444455},5.260644654088051,270.5812577830189,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.612741282275826},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F292<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F292<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F292<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F292<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F292*BT292+BU292","v":3.5061333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.6182689382415574},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC292*Bilans!F292+CD292","v":12.234166666666667},{"v":0.20276207342824054,"d":"20.28%"},2.4806249999999994,null,9.753541666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN292*Bilans!F292+CO292","v":3.9538333333333333},3.804632075471698,195.69125080188675,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":17.439570682212096}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R309*Bilans!F309+S309","v":12.533499999999998},{"v":0.22529620616747123,"d":"22.53%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.8237500000000004},null,9.709749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC309*Bilans!F309+AD309","v":5.0405},4.850292452830188,289.4169506603773,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.870032734847737},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ309*Bilans!F309+AK309","v":11.065000000000001},{"v":0.2551965657478536,"d":"25.52%"},2.8237500000000004,null,8.24125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU309*Bilans!F309+AV309","v":3.7809999999999997},3.6383207547169807,217.09859943396225,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.156545887331394},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB309*Bilans!F309+BC309","v":12.533499999999998},{"v":0.22529620616747123,"d":"22.53%"},2.8237500000000004,null,9.709749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W309<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W309<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W309<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W309<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM309*Bilans!F309+BN309","v":5.280555555555556},5.081289308176101,303.20053301886793,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":15.148576538663864},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F309<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F309<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F309<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F309<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F309*BT309+BU309","v":3.3516},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.738990332975295},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC309*Bilans!F309+CD309","v":11.065000000000001},{"v":0.2551965657478536,"d":"25.52%"},2.8237500000000004,null,8.24125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN309*Bilans!F309+CO309","v":3.7809999999999997},3.6383207547169807,217.09859943396225,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":21.156545887331394}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R315*Bilans!F315+S315","v":15.775166666666664},{"v":0.14334238412695063,"d":"14.33%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.2612500000000004},null,13.513916666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.265499999999999},5.066801886792453,233.93424311320763,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.75481128544857},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ315*Bilans!F315+AK315","v":12.981666666666666},{"v":0.1741879573757864,"d":"17.42%"},2.2612500000000004,null,10.720416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU315*Bilans!F315+AV315","v":4.064333333333333},3.910962264150943,180.5691277358491,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.228809683473166},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB315*Bilans!F315+BC315","v":15.775166666666664},{"v":0.14334238412695063,"d":"14.33%"},2.2612500000000004,null,13.513916666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W315<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W315<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W315<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W315<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM315*Bilans!F315+BN315","v":5.586111111111111},5.375314465408805,248.17826886792463,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":11.080151753590549},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F315<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F315<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F315<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F315<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F315*BT315+BU315","v":3.6049333333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.5465103376853944},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC315*Bilans!F315+CD315","v":12.981666666666666},{"v":0.1741879573757864,"d":"17.42%"},2.2612500000000004,null,10.720416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN315*Bilans!F315+CO315","v":4.064333333333333},3.910962264150943,180.5691277358491,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":15.228809683473166}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R325*Bilans!F325+S325","v":11.527783333333334},{"v":0.29577997793736005,"d":"29.58%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.4096875000000004},null,8.118095833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC325*Bilans!F325+AD325","v":4.6122499999999995},4.438202830188679,327.23979017688686,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":21.430954969662},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":10.780316666666666},{"v":0.31628825065435623,"d":"31.63%"},3.4096875000000004,null,7.3706291666666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.5016583333333333},3.369520283018868,248.44315426768873,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":28.22803159231418},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.527783333333334},{"v":0.29577997793736005,"d":"29.58%"},3.4096875000000004,null,8.118095833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W325<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W325<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W325<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W325<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM325*Bilans!F325+BN325","v":4.332268518518518},4.168786687631027,307.37506444575473,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":22.81597311808018},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F325<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F325<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F325<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F325<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F325*BT325+BU325","v":3.112125},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.949752982287023},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC325*Bilans!F325+CD325","v":11.429166666666665},{"v":0.298332118118848,"d":"29.83%"},3.4096875000000004,null,8.019479166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN325*Bilans!F325+CO325","v":3.112125},2.9946863207547167,220.8057091450472,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":31.761231331911013}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R342*Bilans!F342+S342","v":10.880629629629631},{"v":0.38531777504705944,"d":"38.53%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.1925},null,6.688129629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC342*Bilans!F342+AD342","v":4.022592592592592},3.8707966457023057,358.1261056603774,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":30.83365284314629},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ342*Bilans!F342+AK342","v":10.745296296296296},{"v":0.39017072069432623,"d":"39.02%"},4.1925,null,6.552796296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU342*Bilans!F342+AV342","v":3.1437037037037037},3.0250733752620547,279.87978867924534,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":39.45385291345568},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB342*Bilans!F342+BC342","v":10.880629629629631},{"v":0.38531777504705944,"d":"38.53%"},4.1925,null,6.688129629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W342<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W342<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W342<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W342<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM342*Bilans!F342+BN342","v":4.022592592592592},3.8707966457023057,358.1261056603774,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":30.83365284314629},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F342<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F342<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F342<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F342<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F342*BT342+BU342","v":2.8103999999999996},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.2664389410760037},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC342*Bilans!F342+CD342","v":10.741777777777777},{"v":0.3902985229012371,"d":"39.03%"},4.1925,null,6.549277777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN342*Bilans!F342+CO342","v":2.8103999999999996},2.7043471698113204,250.2062001509434,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":44.13294318581404}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R352*Bilans!F352+S352","v":10.635449074074074},{"v":0.4309585301078634,"d":"43.10%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.5834375},null,6.052011574074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.8102314814814813},3.8102314814814813,388.27211354166667,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":34.50032514793259},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":10.430615740740741},{"v":0.43942156569891067,"d":"43.94%"},4.5834375,null,5.8471782407407416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.989259259259259},2.989259259259259,304.61299166666663,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":43.975518213356466},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB352*Bilans!F352+BC352","v":10.635449074074074},{"v":0.4309585301078634,"d":"43.10%"},4.5834375,null,6.052011574074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W352<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W352<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W352<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W352<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.8102314814814813},3.8102314814814813,388.27211354166667,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":34.50032514793259},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F352<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F352<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F352<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F352<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F352*BT352+BU352","v":2.6853},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.4186124455368123},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC352*Bilans!F352+CD352","v":10.417444444444444},{"v":0.4399771483729215,"d":"44.00%"},4.5834375,null,5.834006944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN352*Bilans!F352+CO352","v":2.6853},2.6853,273.63878324999996,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":48.95327337727629}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R358*Bilans!F358+S358","v":10.910615740740742},{"v":0.3798765897806799,"d":"37.99%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.1446875},null,6.765928240740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC358*Bilans!F358+AD358","v":4.048564814814815},3.895788784067086,355.9679606721698,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":30.255881808085793},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":10.783782407407406},{"v":0.3843445039426059,"d":"38.43%"},4.1446875,null,6.639094907407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU358*Bilans!F358+AV358","v":3.1625925925925924},3.043249475890985,278.06931273584905,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":38.731798340486215},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB358*Bilans!F358+BC358","v":10.910615740740742},{"v":0.3798765897806799,"d":"37.99%"},4.1446875,null,6.765928240740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W358<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W358<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W358<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W358<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM358*Bilans!F358+BN358","v":4.048564814814815},3.895788784067086,355.9679606721698,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":30.255881808085793},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F358<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F358<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F358<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F358<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F358*BT358+BU358","v":2.8257},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.248752521499098},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC358*Bilans!F358+CD358","v":10.781444444444444},{"v":0.3844278492883864,"d":"38.44%"},4.1446875,null,6.6367569444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN358*Bilans!F358+CO358","v":2.8257},2.7190698113207548,248.44820633490568,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":43.34957657550758}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R369*Bilans!F369+S369","v":10.983883333333335},{"v":0.367271062298853,"d":"36.73%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.0340625},null,6.949820833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC369*Bilans!F369+AD369","v":4.112749999999999},3.957551886792452,351.10410951650937,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":28.918275305988917},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":10.858016666666666},{"v":0.37152848663276444,"d":"37.15%"},4.0340625,null,6.823954166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.2075083333333336},3.086470283018868,273.82392733372643,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":37.07975924137559},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB369*Bilans!F369+BC369","v":10.983883333333335},{"v":0.367271062298853,"d":"36.73%"},4.0340625,null,6.949820833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W369<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W369<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W369<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W369<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM369*Bilans!F369+BN369","v":3.993101851851851},3.8424187631027245,340.889786615566,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":29.784774137316063},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F369<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F369<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F369<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F369<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F369*BT369+BU369","v":2.8623749999999997},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2071269487750564},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC369*Bilans!F369+CD369","v":10.874166666666666},{"v":0.37097670319564724,"d":"37.10%"},4.0340625,null,6.8401041666666655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN369*Bilans!F369+CO369","v":2.8623749999999997},2.7543608490566034,244.36000862617922,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":41.550683179075385}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R370*Bilans!F370+S370","v":10.800666666666668},{"v":0.3999753101660391,"d":"40.00%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.32},null,6.480666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.9533333333333327},3.804150943396226,363.6007471698113,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":32.41148993155442},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ370*Bilans!F370+AK370","v":10.642666666666667},{"v":0.4059133049361063,"d":"40.59%"},4.32,null,6.322666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU370*Bilans!F370+AV370","v":3.0933333333333333},3.0933333333333333,295.66080000000005,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":39.85933189655173},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB370*Bilans!F370+BC370","v":10.800666666666668},{"v":0.3999753101660391,"d":"40.00%"},4.32,null,6.480666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W370<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W370<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W370<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W370<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.9533333333333327},3.804150943396226,363.6007471698113,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":32.41148993155442},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F370<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F370<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F370<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F370<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F370*BT370+BU370","v":2.7695999999999996},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.3145580589254773},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC370*Bilans!F370+CD370","v":10.636},{"v":0.4061677322301618,"d":"40.62%"},4.32,null,6.315999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN370*Bilans!F370+CO370","v":2.7695999999999996},2.7695999999999996,264.718368,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":44.51841421143849}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R371*Bilans!F371+S371","v":11.081883333333334},{"v":0.3538714839385002,"d":"35.39%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.9215625},null,7.1603208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC371*Bilans!F371+AD371","v":4.20275},4.044155660377358,347.8681595165094,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":27.437760639917148},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":10.844016666666667},{"v":0.3616337580939412,"d":"36.16%"},3.9215625,null,6.922454166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.2605083333333336},3.1374702830188683,269.8773500695755,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":35.36689274813849},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB371*Bilans!F371+BC371","v":11.081883333333334},{"v":0.3538714839385002,"d":"35.39%"},3.9215625,null,7.1603208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W371<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W371<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W371<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W371<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM371*Bilans!F371+BN371","v":4.054212962962962},3.901223794549266,335.5735177476415,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":28.443017074548592},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F371<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F371<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F371<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F371<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F371*BT371+BU371","v":2.907375},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.1574874242228814},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC371*Bilans!F371+CD371","v":10.974166666666665},{"v":0.35734490090363735,"d":"35.73%"},3.9215625,null,7.052604166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN371*Bilans!F371+CO371","v":2.907375},2.7976627358490567,240.64795438089627,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":39.662598918065875}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1879977652434075},{"$f":"SUM(AF7:AF372)/229","v":4.048341247306979},{"$f":"SUM(AG7:AG372)/Z373","v":3.822134127029207},{"$f":"SUM(AH7:AH372)","v":6166.915009850583},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.462994290231282},{"$f":"SUM(AX7:AX372)/229","v":3.3380970457538797},{"$f":"SUM(AY7:AY372)/AR373","v":3.0004670873630395},{"$f":"SUM(AZ7:AZ372)","v":7980.01282000106},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17411.52436995643},{"$f":"SUM(BK7:BK372)","v":53.1628300435764},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9452477519003697},{"$f":"SUM(BP7:BP372)/229","v":3.8180205481249576},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6385452675428804},{"$f":"SUM(BR7:BR372)","v":7064.106233069711},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1312.7923747278446},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":995.9593111536018},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17464.162955050324},{"$f":"SUM(CL7:CL372)","v":53.1628300435764},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.00740229621543},{"$f":"SUM(CQ7:CQ372)/229","v":2.8938104241163383},{"$f":"SUM(CR7:CR372)/CK373","v":2.6748737171445485},{"$f":"SUM(CS7:CS372)","v":9146.933439390406}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.596691437610533},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A08","index":42,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":8648.907012284782},null,null,"COP",{"$f":"K13","v":3.3094617860265148},{"$f":"L13","v":2.8701979401666566},{"$f":"M13","v":3.136930540407568},{"$f":"N13","v":2.9301454181466386},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9934694199146831},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9896688884379566},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9899511305087393},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9900468862428183},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.3094617860265148},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.006530580085316928},{"$f":"1-L3","v":0.01033111156204336},{"$f":"1-M3","v":0.010048869491260715},{"$f":"1-N3","v":0.009953113757181664}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9934694199146831},null,null,"COP-Inst",{"$f":"K14","v":3.3160352949382212},{"$f":"L14","v":2.880636897764232},{"$f":"M14","v":3.147081414709915},{"$f":"N14","v":2.9401985922896867}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.006530580085316928},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.3160352949382212},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R7*Bilans!F7+S7","v":6.876716666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5772195064020378,"d":"57.72%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":2.9073416666666665},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC7*Bilans!F7+AD7","v":3.771666666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.7005031446540886},{"$f":"AF7*Z7","v":322.5543566037736},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":30.385827441449397},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.89395},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5757765867173391,"d":"57.58%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":2.924575},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1637166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.10402389937107},{"$f":"AX7*AR7","v":270.5622431886793},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":36.224866059434305},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB7*Bilans!F7+BC7","v":6.876716666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5772195064020378,"d":"57.72%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":2.9073416666666665},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W7<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W7<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W7<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W7<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM7*Bilans!F7+BN7","v":3.562037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4948287910552067},{"$f":"BP7*BJ7","v":304.62675157232707},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":32.17406537561736},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F7<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F7<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F7<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F7<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F7*BT7+BU7","v":3.0056966666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.054200412771748},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC7*Bilans!F7+CD7","v":6.941083333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.5718667835232253,"d":"57.19%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":2.971708333333333},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN7*Bilans!F7+CO7","v":3.0056966666666667},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.948985408805032},{"$f":"CQ7*CK7","v":257.0483131584906},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":38.129334131077755}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R8*Bilans!F8+S8","v":6.691629629629629},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.698260402714281,"d":"69.83%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":2.019129629629629},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.392592592592593},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.9445143256464013},{"$f":"AF8*Z8","v":306.3472704402516},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":45.58021634706663},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ8*Bilans!F8+AK8","v":6.620148148148148},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.7057999149621805,"d":"70.58%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":1.947648148148148},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU8*Bilans!F8+AV8","v":2.889444444444444},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5078197064989514},{"$f":"AX8*AR8","v":260.91356226415087},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":53.517244342643146},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB8*Bilans!F8+BC8","v":6.691629629629629},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.698260402714281,"d":"69.83%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":2.019129629629629},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W8<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W8<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W8<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W8<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.392592592592593},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9445143256464013},{"$f":"BP8*BJ8","v":306.3472704402516},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":45.58021634706663},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F8<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F8<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F8<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F8<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F8*BT8+BU8","v":2.7411333333333334},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.34897974073984},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC8*Bilans!F8+CD8","v":6.584074074074074},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.7096669854306126,"d":"70.97%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":1.9115740740740739},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN8*Bilans!F8+CO8","v":2.7411333333333334},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.379096855345912},{"$f":"CQ8*CK8","v":247.52123683018866},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":56.41283569368853}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17337.855906000303},null,{"$f":"F9/F11","v":5338.074771335598},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R9*Bilans!F9+S9","v":6.663481481481481},{"v":0.7279415442933846,"d":"72.79%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.850625},null,1.8128564814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.3046296296296296},2.8681691125087347,310.6657374213836,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":48.716217391304355},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ9*Bilans!F9+AK9","v":6.574407407407407},{"v":0.7378041395084193,"d":"73.78%"},4.850625,null,1.7237824074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU9*Bilans!F9+AV9","v":2.823472222222222},2.450560796645702,265.43249268867925,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":57.0181120138932},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB9*Bilans!F9+BC9","v":6.663481481481481},{"v":0.7279415442933846,"d":"72.79%"},4.850625,null,1.8128564814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W9<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W9<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W9<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W9<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.3046296296296296},2.8681691125087347,310.6657374213836,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":48.716217391304355},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F9<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F9<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F9<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F9<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F9*BT9+BU9","v":2.676216666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4302155405952433},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC9*Bilans!F9+CD9","v":6.513703703703704},{"v":0.7446800193324614,"d":"74.47%"},4.850625,null,1.6630787037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN9*Bilans!F9+CO9","v":2.676216666666667},2.3227540880503144,251.58910904716979,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":60.15546403247717}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":126.83129399970045},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R10*Bilans!F10+S10","v":6.483481481481481},{"v":0.9238381442297806,"d":"92.38%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A08'!$C$39+'151.A08'!$C$40)","v":5.9896875},null,0.4937939814814811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.7421296296296296},2.017793501048218,273.71873290094345,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":86.7242980558189},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":6.281907407407407},{"v":0.9534822963065595,"d":"95.35%"},5.9896875,null,0.2922199074074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.401597222222222},1.7672130503144654,239.72686830778304,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":99.02129512277043},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB10*Bilans!F10+BC10","v":6.483481481481481},{"v":0.9238381442297806,"d":"92.38%"},5.9896875,null,0.4937939814814811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W10<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W10<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W10<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W10<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.7421296296296296},2.017793501048218,273.71873290094345,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":86.7242980558189},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F10<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F10<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F10<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F10<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F10*BT10+BU10","v":2.261091666666667},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.059985773833435},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC10*Bilans!F10+CD10","v":6.063703703703704},{"v":0.9877935652333252,"d":"98.78%"},5.9896875,null,0.07401620370370399,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN10*Bilans!F10+CO10","v":2.261091666666667},1.6638221698113214,225.70163689033026,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":105.17453618246006}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.247960481764165},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R11*Bilans!F11+S11","v":6.5079259259259254},{"v":0.8965990188601933,"d":"89.66%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A08'!$C$39+'151.A08'!$C$40)","v":5.835},null,0.6729259259259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":2.818518518518519},2.074004192872118,273.6441132075472,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":82.064732841403},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":6.321629629629629},{"v":0.9230214900049215,"d":"92.30%"},5.835,null,0.4866296296296291,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.4588888888888887},1.8093710691823899,238.72841886792452,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":94.0672717160833},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB11*Bilans!F11+BC11","v":6.5079259259259254},{"v":0.8965990188601933,"d":"89.66%"},5.835,null,0.6729259259259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W11<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W11<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W11<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W11<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":2.818518518518519},2.074004192872118,273.6441132075472,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":82.064732841403},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F11<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F11<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F11<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F11<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F11*BT11+BU11","v":2.317466666666667},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.9612220240492495},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC11*Bilans!F11+CD11","v":6.1248148148148145},{"v":0.952681864908992,"d":"95.27%"},5.835,null,0.2898148148148145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN11*Bilans!F11+CO11","v":2.317466666666667},1.7053056603773586,224.9980288301887,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":99.80767903059484}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R12*Bilans!F12+S12","v":6.474296296296296},{"v":0.9341266175074084,"d":"93.41%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A08'!$C$39+'151.A08'!$C$40)","v":6.047812500000001},null,0.42648379629629485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.7134259259259257},1.9966719077568134,273.6388932783019,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":88.54297709763365},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":6.266981481481481},{"v":0.9650279832277932,"d":"96.50%"},6.047812500000001,null,0.2191689814814799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.380069444444444},1.7513718553459119,240.02113434551887,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":100.94445360667403},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB12*Bilans!F12+BF8","v":4.427907407407408},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.6199050925925933,0.2678497543686404,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":100.33936078816376},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":36.70813921183625},null,{"$f":"IF(Bilans!W12<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W12<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W12<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W12<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W12<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.7134259259259257},1.9966719077568134,200.34478292800213,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":112.18026201423308},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F12<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F12<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F12<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F12<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F12*BT12+BU12","v":2.239908333333333},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.098382002239675},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC12*Bilans!F12+CD12","v":6.04074074074074},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.007071759259260624,1.1693086151828653E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.04633069138484},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":36.70813921183625},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN12*Bilans!F12+CO12","v":2.239908333333333},1.648234433962264,225.88448129371994,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":154.6135852537845}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17261.609153015856},null,{"$f":"F13/F15","v":6294.267763776013},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.3094617860265148},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.8701979401666566},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.136930540407568},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.9301454181466386},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R13*Bilans!F13+S13","v":6.486296296296295},{"v":0.9206910580711473,"d":"92.07%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A08'!$C$39+'151.A08'!$C$40)","v":5.971875},null,0.5144212962962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.7509259259259258},2.024266247379455,273.7314033018868,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":86.17455842373714},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ13*Bilans!F13+AK13","v":6.286481481481481},{"v":0.9499550770318439,"d":"95.00%"},5.971875,null,0.31460648148148085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.4081944444444443},1.7720676100628932,239.62784257075472,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":98.43882310664708},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB13*Bilans!F13+BC13","v":6.486296296296295},{"v":0.9206910580711473,"d":"92.07%"},5.971875,null,0.5144212962962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W13<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W13<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W13<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W13<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.7509259259259258},2.024266247379455,273.7314033018868,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":86.17455842373714},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F13<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F13<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F13<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F13<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F13*BT13+BU13","v":2.2675833333333335},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.048362794458123},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC13*Bilans!F13+CD13","v":6.0707407407407405},{"v":0.9837143859435056,"d":"98.37%"},5.971875,null,0.09886574074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN13*Bilans!F13+CO13","v":2.2675833333333335},1.6685990566037738,225.6363074292453,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":104.5429393655846}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":203.07804698414714},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.3160352949382212},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.880636897764232},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.147081414709915},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9401985922896867},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R14*Bilans!F14+S14","v":6.588814814814814},{"v":0.8079032647921844,"d":"80.79%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A08'!$C$39+'151.A08'!$C$40)","v":5.323125},null,1.265689814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.0712962962962966},2.2600104821802938,270.42155424528306,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":68.2983336657313},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":6.453074074074074},{"v":0.8248975509805835,"d":"82.49%"},5.323125,null,1.1299490740740739,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.648472222222222},1.948875786163522,233.1927321933962,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":79.20204617240225},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB14*Bilans!F14+BC14","v":6.588814814814814},{"v":0.8079032647921844,"d":"80.79%"},5.323125,null,1.265689814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W14<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W14<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W14<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W14<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.0712962962962966},2.2600104821802938,270.42155424528306,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":68.2983336657313},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F14<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F14<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F14<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F14<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F14*BT14+BU14","v":2.504016666666667},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.666109783614326},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC14*Bilans!F14+CD14","v":6.327037037037037},{"v":0.8413298308259674,"d":"84.13%"},5.323125,null,1.0039120370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN14*Bilans!F14+CO14","v":2.504016666666667},1.8425783018867927,220.47370671226417,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":83.7711753372658}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.742433242569965},{"$nulls":4},{"$f":"F11","v":3.247960481764165},{"$f":"F15","v":2.742433242569965},{"$f":"F28","v":3.049266522122833},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R15*Bilans!F15+S15","v":6.505407407407406},{"v":0.8993960152807352,"d":"89.94%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A08'!$C$39+'151.A08'!$C$40)","v":5.8509375},null,0.6544699074074067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":2.8106481481481485},2.0682127882599586,273.67108667452834,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":82.53310586267625},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":6.317537037037036},{"v":0.9261421762466034,"d":"92.61%"},5.8509375,null,0.4665995370370366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.452986111111111},1.8050275157232705,238.84575344929243,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":94.56699330791224},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB15*Bilans!F15+BC15","v":6.505407407407406},{"v":0.8993960152807352,"d":"89.94%"},5.8509375,null,0.6544699074074067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W15<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W15<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W15<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W15<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":2.8106481481481485},2.0682127882599586,273.67108667452834,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":82.53310586267625},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F15<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F15<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F15<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F15<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F15*BT15+BU15","v":2.311658333333334},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.971175094358667},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC15*Bilans!F15+CD15","v":6.118518518518519},{"v":0.9562670248184019,"d":"95.63%"},5.8509375,null,0.267581018518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN15*Bilans!F15+CO15","v":2.311658333333334},1.7010316037735853,225.08475439033023,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":100.34853239723839}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.7206440325269434},{"$f":"F19","v":3.7206440325269434},{"$f":"F19","v":3.7206440325269434},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R16*Bilans!F16+S16","v":6.704074074074073},{"v":0.6852176675321806,"d":"68.52%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.59375},null,2.1103240740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.4314814814814816},2.978266946191474,304.2299685534591,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":44.245026513996116},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":6.640370370370371},{"v":0.6917912320821016,"d":"69.18%"},4.59375,null,2.0466203703703707,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.918611111111111},2.5331341719077565,258.75965566037735,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":52.019944881466195},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB16*Bilans!F16+BC16","v":6.704074074074073},{"v":0.6852176675321806,"d":"68.52%"},4.59375,null,2.1103240740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W16<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W16<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W16<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W16<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.4314814814814816},2.978266946191474,304.2299685534591,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":44.245026513996116},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F16<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F16<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F16<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F16<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F16*BT16+BU16","v":2.7698333333333336},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.3142788374751793},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC16*Bilans!F16+CD16","v":6.615185185185185},{"v":0.694425004199093,"d":"69.44%"},4.59375,null,2.021435185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN16*Bilans!F16+CO16","v":2.7698333333333336},2.404006289308176,245.5692424528302,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":54.814124482977846}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":696.9911099483064},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R17*Bilans!F17+S17","v":6.684814814814814},{"v":0.7054234306609786,"d":"70.54%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.715625},null,1.969189814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.3712962962962965},2.926030747728861,307.45268081761003,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":46.32444484912172},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":6.609074074074074},{"v":0.7135076634257055,"d":"71.35%"},4.715625,null,1.8934490740740735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.873472222222222},2.4939570230607964,262.05253419811316,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":54.350074498735935},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB17*Bilans!F17+BC17","v":6.684814814814814},{"v":0.7054234306609786,"d":"70.54%"},4.715625,null,1.969189814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W17<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W17<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W17<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W17<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.3712962962962965},2.926030747728861,307.45268081761003,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":46.32444484912172},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F17<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F17<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F17<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F17<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F17*BT17+BU17","v":2.725416666666667},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.3682923100443354},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC17*Bilans!F17+CD17","v":6.567037037037037},{"v":0.7180749816705206,"d":"71.81%"},4.715625,null,1.8514120370370364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN17*Bilans!F17+CO17","v":2.725416666666667},2.3654559748427673,248.55028655660374,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":57.30258835572276}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8648.907012284782},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R18*Bilans!F18+S18","v":6.678444444444444},{"v":0.7121325242072339,"d":"71.21%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.7559375},null,1.9225069444444438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.3513888888888888},2.908752620545073,308.45139976415084,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":47.028689904322604},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":6.598722222222222},{"v":0.7207361273647255,"d":"72.07%"},4.7559375,null,1.8427847222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.8585416666666665},2.4809984276729558,263.0912757665094,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":55.13700592237224},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB18*Bilans!F18+BC18","v":6.678444444444444},{"v":0.7121325242072339,"d":"71.21%"},4.7559375,null,1.9225069444444438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W18<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W18<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W18<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W18<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.3513888888888888},2.908752620545073,308.45139976415084,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":47.028689904322604},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F18<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F18<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F18<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F18<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F18*BT18+BU18","v":2.710725},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.386547879257394},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC18*Bilans!F18+CD18","v":6.551111111111111},{"v":0.7259741774084125,"d":"72.60%"},4.7559375,null,1.7951736111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN18*Bilans!F18+CO18","v":2.710725},2.352704716981132,249.48668995047166,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":58.143643786938114}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.7206440325269434},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9422.815775185789},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R19*Bilans!F19+S19","v":6.661555555555555},{"v":0.7299815275044201,"d":"73.00%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.8628125},null,1.7987430555555548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.298611111111111},2.862945492662474,310.9373525943396,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":48.936899203661326},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":6.5712777777777776},{"v":0.7400101874318373,"d":"74.00%"},4.8628125,null,1.7084652777777771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.8189583333333332},2.446643081761006,265.7237885023584,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":57.263634424011855},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB19*Bilans!F19+BC19","v":6.661555555555555},{"v":0.7299815275044201,"d":"73.00%"},4.8628125,null,1.7987430555555548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W19<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W19<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W19<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W19<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.298611111111111},2.862945492662474,310.9373525943396,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":48.936899203661326},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F19<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F19<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F19<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F19<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F19*BT19+BU19","v":2.6717750000000002},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.435918069448213},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC19*Bilans!F19+CD19","v":6.5088888888888885},{"v":0.7471033202458178,"d":"74.71%"},4.8628125,null,1.646076388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN19*Bilans!F19+CO19","v":2.6717750000000002},2.3188990566037737,251.84982929009433,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":60.41818620824048}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10086.895334076296},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R20*Bilans!F20+S20","v":6.552518518518518},{"v":0.8474317904339864,"d":"84.74%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A08'!$C$39+'151.A08'!$C$40)","v":5.5528125},null,0.999706018518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.9578703703703706},2.1765461215932915,272.43283667452835,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":74.18454100196251},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":6.394092592592592},{"v":0.8684285408116867,"d":"86.84%"},5.5528125,null,0.8412800925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.5634027777777777},1.8862775157232705,236.10064094929248,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":85.60038152079004},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB20*Bilans!F20+BC20","v":6.552518518518518},{"v":0.8474317904339864,"d":"84.74%"},5.5528125,null,0.999706018518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W20<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W20<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W20<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W20<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.9578703703703706},2.1765461215932915,272.43283667452835,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":74.18454100196251},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F20<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F20<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F20<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F20<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F20*BT20+BU20","v":2.4203083333333337},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.792905173927564},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC20*Bilans!F20+CD20","v":6.236296296296296},{"v":0.8904022894643069,"d":"89.04%"},5.5528125,null,0.6834837962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN20*Bilans!F20+CO20","v":2.4203083333333337},1.7809816037735853,222.92101489033024,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":90.66128176612376}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R21*Bilans!F21+S21","v":6.364375},{"v":0.9775115388392419,"d":"97.75%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A08'!$C$39+'151.A08'!$C$40)","v":6.22125},null,0.1431249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.6683125},1.9634752358490566,277.26233805424533,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":92.77473770695613},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ21*Bilans!F21+AK21","v":5.92275},{"v":1,"d":"100.00%"},6.22125,null,-0.29850000000000065,0.047980711271850614,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":134.434643761302},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":6.775356238698027},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU21*Bilans!F21+AV21","v":2.2064375},1.6236049528301886,218.26875344281194,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":115.55233164066298},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB21*Bilans!F21+BC21","v":6.1495},{"v":1,"d":"100.00%"},6.22125,null,-0.07175000000000065,0.011533052039381257,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":139.58141772151902},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":1.6285822784810278},null,{"$f":"IF(Bilans!W21<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W21<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W21<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W21<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W21<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.8087500000000003},1.330966981132076,185.77825816694542,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":137.385991967412},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F21<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F21<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F21<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F21<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F21*BT21+BU21","v":2.2064375},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.160552927513243},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC21*Bilans!F21+CD21","v":3.7763750000000003},{"v":1,"d":"100.00%"},6.22125,null,-2.444875,0.39298774362065503,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":140.81701225637937},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":1.6285822784810278},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN21*Bilans!F21+CO21","v":1.725375},1.269615566037736,178.7834707236259,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":145.17878438320136}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R22*Bilans!F22+S22","v":6.7391851851851845},{"v":0.6486781977159565,"d":"64.87%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.3715625},null,2.367622685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.5412037037037036},3.0734975541579312,297.5683494496855,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":40.635976700563305},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":6.697425925925926},{"v":0.6527227845966249,"d":"65.27%"},4.3715625,null,2.3258634259259265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU22*Bilans!F22+AV22","v":3.0009027777777777},2.6045571278825994,252.16670972877355,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":47.95232696682459},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB22*Bilans!F22+BC22","v":6.7391851851851845},{"v":0.6486781977159565,"d":"64.87%"},4.3715625,null,2.367622685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W22<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W22<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W22<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W22<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.5412037037037036},3.0734975541579312,297.5683494496855,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":40.635976700563305},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F22<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F22<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F22<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F22<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F22*BT22+BU22","v":2.8508083333333336},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.2201393172112},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC22*Bilans!F22+CD22","v":6.702962962962963},{"v":0.6521835976350977,"d":"65.22%"},4.3715625,null,2.3314004629629634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN22*Bilans!F22+CO22","v":2.8508083333333336},2.4742864779874214,239.55423108254715,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":50.4770066486355}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R23*Bilans!F23+S23","v":6.629259259259259},{"v":0.7643670735795297,"d":"76.44%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A08'!$C$39+'151.A08'!$C$40)","v":5.0671875},null,1.5620717592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.1976851851851853},2.7753494060097834,315.0368494496855,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":52.76132968444111},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":6.518796296296296},{"v":0.7773195034302516,"d":"77.73%"},5.0671875,null,1.4516087962962958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.7432638888888885},2.380946016771488,270.2671347287735,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":61.50123689009862},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB23*Bilans!F23+BC23","v":6.629259259259259},{"v":0.7643670735795297,"d":"76.44%"},5.0671875,null,1.5620717592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W23<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W23<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W23<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W23<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.1976851851851853},2.7753494060097834,315.0368494496855,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":52.76132968444111},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F23<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F23<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F23<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F23<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F23*BT23+BU23","v":2.597291666666667},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.534450950509344},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC23*Bilans!F23+CD23","v":6.428148148148148},{"v":0.7882810699469924,"d":"78.83%"},5.0671875,null,1.360960648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN23*Bilans!F23+CO23","v":2.597291666666667},2.254253144654088,255.88591008254716,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":64.95771131439173}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R24*Bilans!F24+S24","v":6.44359375},{"v":0.9484711074468343,"d":"94.85%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A08'!$C$39+'151.A08'!$C$40)","v":6.1115625},null,0.33203125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.692078125},1.980963148584906,274.5169207230248,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":90.24144398026795},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ24*Bilans!F24+AK24","v":6.0031875},{"v":1,"d":"100.00%"},6.1115625,null,-0.10837499999999967,0.017732781101395867,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":136.1201355269213},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":2.4573644730786857},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU24*Bilans!F24+AV24","v":2.2241093750000003},1.6366087853773588,222.77540967011615,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":110.46196658192737},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB24*Bilans!F24+BC24","v":6.232375},{"v":0.9806153352453919,"d":"98.06%"},6.1115625,null,0.12081250000000043,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W24<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W24<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W24<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W24<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.8629166666666672},1.3708254716981136,189.96556680424533,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":130.4068086643841},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F24<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F24<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F24<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F24<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F24*BT24+BU24","v":2.2241093750000003},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.127494853979472},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC24*Bilans!F24+CD24","v":3.8165937500000005},{"v":1,"d":"100.00%"},6.1115625,null,-2.2949687499999993,0.3755126041826455,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.20198739581735},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN24*Bilans!F24+CO24","v":1.73634375},1.2776869103773587,176.57887028377255,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":139.53384220548216}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R25*Bilans!F25+S25","v":6.531481481481481},{"v":0.8705433087609867,"d":"87.05%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A08'!$C$39+'151.A08'!$C$40)","v":5.6859375},null,0.8455439814814811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":2.89212962962963},2.1281708595387845,273.17733195754727,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":77.80748630111684},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":6.359907407407407},{"v":0.894028345975221,"d":"89.40%"},5.6859375,null,0.6739699074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.514097222222222},1.84999606918239,237.47012043042457,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":89.50701450581019},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB25*Bilans!F25+BC25","v":6.531481481481481},{"v":0.8705433087609867,"d":"87.05%"},5.6859375,null,0.8455439814814811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W25<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W25<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W25<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W25<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":2.89212962962963},2.1281708595387845,273.17733195754727,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":77.80748630111684},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F25<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F25<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F25<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F25<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F25*BT25+BU25","v":2.3717916666666667},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.8704917168806987},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC25*Bilans!F25+CD25","v":6.183703703703704},{"v":0.9195035487541926,"d":"91.95%"},5.6859375,null,0.49776620370370406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN25*Bilans!F25+CO25","v":2.3717916666666667},1.7452806603773587,224.02858876768872,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":94.87736199643513}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17267.271529866193},null,{"$f":"F26/F28","v":5662.762308440358},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R26*Bilans!F26+S26","v":6.407708333333334},{"v":0.9615372110413889,"d":"96.15%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A08'!$C$39+'151.A08'!$C$40)","v":6.16125},null,0.2464583333333339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.6813125},1.9730412735849059,275.7719788089623,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":91.38344058682512},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ26*Bilans!F26+AK26","v":5.96675},{"v":1,"d":"100.00%"},6.16125,null,-0.19449999999999967,0.03156826942584698,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":135.35770298234934},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":4.412297017650632},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU26*Bilans!F26+AV26","v":2.2161041666666668},1.6307181603773586,220.7302644002816,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":112.7682673346081},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB26*Bilans!F26+BC26","v":6.194833333333333},{"v":0.994578815679733,"d":"99.46%"},6.16125,null,0.03358333333333352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W26<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W26<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W26<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W26<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.83837962962963},1.352769916142558,189.0766511792453,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":133.28452817322943},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F26<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F26<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F26<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F26<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F26*BT26+BU26","v":2.2161041666666668},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.142404557547498},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC26*Bilans!F26+CD26","v":3.7983750000000005},{"v":1,"d":"100.00%"},6.16125,null,-2.3628749999999994,0.38350578210590375,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.38649421789407},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN26*Bilans!F26+CO26","v":1.731375},1.2740306603773586,177.58266727610845,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":141.1336344824114}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":197.41567013381254},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R27*Bilans!F27+S27","v":6.54274074074074},{"v":0.85815527811428,"d":"85.82%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A08'!$C$39+'151.A08'!$C$40)","v":5.6146875000000005},null,0.9280532407407396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC27*Bilans!F27+AD27","v":2.9273148148148147},2.154061844863732,272.8173178066038,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":75.8482052823027},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ27*Bilans!F27+AK27","v":6.378203703703703},{"v":0.8802929101715044,"d":"88.03%"},5.6146875000000005,null,0.7635162037037029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.540486111111111},1.8694143081761008,236.7659956662736,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":87.39727961074816},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB27*Bilans!F27+BC27","v":6.54274074074074},{"v":0.85815527811428,"d":"85.82%"},5.6146875000000005,null,0.9280532407407396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W27<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W27<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W27<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W27<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM27*Bilans!F27+BN27","v":2.9273148148148147},2.154061844863732,272.8173178066038,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":75.8482052823027},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F27<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F27<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F27<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F27<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F27*BT27+BU27","v":2.3977583333333334},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.828575996329905},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC27*Bilans!F27+CD27","v":6.2118518518518515},{"v":0.9038669359647032,"d":"90.39%"},5.6146875000000005,null,0.597164351851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN27*Bilans!F27+CO27","v":2.3977583333333334},1.76438820754717,223.46417745636796,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":92.59964689240991}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.049266522122833},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R28*Bilans!F28+S28","v":6.677259259259259},{"v":0.7133821400441521,"d":"71.34%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.7634375},null,1.9138217592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.347685185185185},2.905538085255066,308.63351926100626,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":47.16063633630565},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ28*Bilans!F28+AK28","v":6.596796296296296},{"v":0.7220834608269446,"d":"72.21%"},4.7634375,null,1.833358796296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU28*Bilans!F28+AV28","v":2.8557638888888888},2.4785875262054504,263.28176350235844,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":55.28431961802821},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB28*Bilans!F28+BC28","v":6.677259259259259},{"v":0.7133821400441521,"d":"71.34%"},4.7634375,null,1.9138217592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W28<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W28<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W28<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W28<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.347685185185185},2.905538085255066,308.63351926100626,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":47.16063633630565},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F28<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F28<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F28<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F28<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F28*BT28+BU28","v":2.707991666666667},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.3899661188026795},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC28*Bilans!F28+CD28","v":6.548148148148148},{"v":0.7274480345022625,"d":"72.74%"},4.7634375,null,1.784710648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN28*Bilans!F28+CO28","v":2.707991666666667},2.350332389937107,249.65818229009435,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":58.30112608185889}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R29*Bilans!F29+S29","v":7.884041666666667},{"v":0.3846773809964221,"d":"38.47%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.0328125000000004},null,4.851229166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC29*Bilans!F29+AD29","v":4.604166666666667},4.430424528301887,286.59308667452837,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":18.834961405376635},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":8.217625},{"v":0.369061924826212,"d":"36.91%"},3.0328125000000004,null,5.1848125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6715416666666667},3.532992924528302,228.54047980542458,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.61931562915349},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB29*Bilans!F29+BC29","v":7.884041666666667},{"v":0.3846773809964221,"d":"38.47%"},3.0328125000000004,null,4.851229166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W29<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W29<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W29<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W29<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM29*Bilans!F29+BN29","v":4.024537037037037},3.872667714884696,250.51319280660383,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":21.547646517481954},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F29<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F29<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F29<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F29<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F29*BT29+BU29","v":3.443591666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.6658212960789482},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC29*Bilans!F29+CD29","v":8.231458333333334},{"v":0.3684416997798082,"d":"36.84%"},3.0328125000000004,null,5.198645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN29*Bilans!F29+CO29","v":3.443591666666667},3.313644811320755,214.3513987323114,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":25.18280617008547}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17460.282877092846},null,{"$f":"F30/F32","v":6207.575076832006},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R30*Bilans!F30+S30","v":7.270975},{"v":0.4955061047521137,"d":"49.55%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.6028124999999998},null,3.6681625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC30*Bilans!F30+AD30","v":4.0975},4.0975,321.11083125000005,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.672135448444177},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":7.412025},{"v":0.48607667944994787,"d":"48.61%"},3.6028124999999998,null,3.8092125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.3624750000000003},3.3624750000000003,263.5087595625001,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.065375950750564},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB30*Bilans!F30+BC30","v":7.270975},{"v":0.4955061047521137,"d":"49.55%"},3.6028124999999998,null,3.6681625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W30<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W30<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W30<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W30<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM30*Bilans!F30+BN30","v":3.743055555555556},3.743055555555556,293.33390625000004,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":27.008435621521336},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F30<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F30<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F30<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F30<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F30*BT30+BU30","v":3.1770850000000004},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.8894411071784356},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC30*Bilans!F30+CD30","v":7.446125},{"v":0.48385066057848874,"d":"48.39%"},3.6028124999999998,null,3.8433125000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN30*Bilans!F30+CO30","v":3.1770850000000004},3.1770850000000004,248.98020873750005,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":31.819757733897582}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":197.41567013381254},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R31*Bilans!F31+S31","v":7.013850000000001},{"v":0.547755512307791,"d":"54.78%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.841875},null,3.1719750000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC31*Bilans!F31+AD31","v":3.8850000000000007},3.8116981132075485,320.58286981132085,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":28.46380977130976},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":7.07415},{"v":0.5430864485485888,"d":"54.31%"},3.841875,null,3.2322750000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2328500000000004},3.17185283018868,266.7686822830189,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":34.20570114961672},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB31*Bilans!F31+BC31","v":7.013850000000001},{"v":0.547755512307791,"d":"54.78%"},3.841875,null,3.1719750000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W31<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W31<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W31<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W31<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM31*Bilans!F31+BN31","v":3.6250000000000004},3.5566037735849063,299.1281603773585,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":30.50535198938991},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F31<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F31<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F31<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F31<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F31*BT31+BU31","v":3.06531},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.9948031357350477},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC31*Bilans!F31+CD31","v":7.116750000000001},{"v":0.5398355991147644,"d":"53.98%"},3.841875,null,3.2748750000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN31*Bilans!F31+CO31","v":3.06531},3.0074739622641515,252.94359759622643,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":36.075274918862505}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R37*Bilans!F37+S37","v":6.704814814814815},{"v":0.6844428409655858,"d":"68.44%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.5890625},null,2.1157523148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.4337962962962965},2.9802760307477287,304.09991548742136,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":44.1665045928566},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":6.641574074074074},{"v":0.6909600719374311,"d":"69.10%"},4.5890625,null,2.0525115740740745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.920347222222222},2.534640985324947,258.62842954009426,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":51.93176302367924},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB37*Bilans!F37+BC37","v":6.704814814814815},{"v":0.6844428409655858,"d":"68.44%"},4.5890625,null,2.1157523148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W37<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W37<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W37<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W37<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.4337962962962965},2.9802760307477287,304.09991548742136,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":44.1665045928566},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F37<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F37<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F37<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F37<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F37*BT37+BU37","v":2.771541666666667},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3122359697520936},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC37*Bilans!F37+CD37","v":6.617037037037037},{"v":0.693522262957573,"d":"69.35%"},4.5890625,null,2.0279745370370375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN37*Bilans!F37+CO37","v":2.771541666666667},2.4054889937106916,245.45008319575467,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":54.720007176981895}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R44*Bilans!F44+S44","v":6.676814814814814},{"v":0.7138508603570122,"d":"71.39%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.76625},null,1.9105648148148138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.3462962962962965},2.904332634521314,308.7015157232704,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":47.210191549770215},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":6.596074074074074},{"v":0.7225889137197211,"d":"72.26%"},4.76625,null,1.8298240740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.854722222222222},2.477683438155136,263.3529726415094,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":55.33963616518101},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB44*Bilans!F44+BC44","v":6.676814814814814},{"v":0.7138508603570122,"d":"71.39%"},4.76625,null,1.9105648148148138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W44<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W44<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W44<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W44<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.3462962962962965},2.904332634521314,308.7015157232704,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":47.210191549770215},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F44<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F44<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F44<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F44<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F44*BT44+BU44","v":2.7069666666666667},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.3912497383294955},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC44*Bilans!F44+CD44","v":6.547037037037037},{"v":0.7280010748430163,"d":"72.80%"},4.76625,null,1.7807870370370367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN44*Bilans!F44+CO44","v":2.7069666666666667},2.3494427672955975,249.72227173584903,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":58.36026393519244}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R61*Bilans!F61+S61","v":6.639333333333333},{"v":0.7536054071693945,"d":"75.36%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A08'!$C$39+'151.A08'!$C$40)","v":5.0034374999999995},null,1.6358958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.229166666666667},2.8026729559748427,313.8503242924528,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":51.542733408134644},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ61*Bilans!F61+AK61","v":6.535166666666666},{"v":0.7656174287827395,"d":"76.56%"},5.0034374999999995,null,1.5317291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.7668749999999998},2.4014386792452824,268.9191068985848,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":60.15453413343024},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB61*Bilans!F61+BC61","v":6.639333333333333},{"v":0.7536054071693945,"d":"75.36%"},5.0034374999999995,null,1.6358958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W61<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W61<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W61<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W61<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.229166666666667},2.8026729559748427,313.8503242924528,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":51.542733408134644},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F61<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F61<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F61<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F61<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F61*BT61+BU61","v":2.620525},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.503114833859627},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC61*Bilans!F61+CD61","v":6.453333333333333},{"v":0.7753260588842975,"d":"77.53%"},5.0034374999999995,null,1.4498958333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN61*Bilans!F61+CO61","v":2.620525},2.274417924528302,254.69500523349055,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":63.51401975956526}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R71*Bilans!F71+S71","v":7.166108333333334},{"v":0.5163629026912562,"d":"51.64%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.7003125},null,3.465795833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC71*Bilans!F71+AD71","v":4.010833333333334},3.935157232704404,317.59670235849075,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":26.45705593025299},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":7.274225},{"v":0.5086882107715942,"d":"50.87%"},3.7003125,null,3.5739125000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3096083333333337},3.2471628930817618,262.0703991933963,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":32.06265852009369},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB71*Bilans!F71+BC71","v":7.166108333333334},{"v":0.5163629026912562,"d":"51.64%"},3.7003125,null,3.465795833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W71<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W71<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W71<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W71<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM71*Bilans!F71+BN71","v":3.6949074074074075},3.6251921733053813,292.5801973270441,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":28.71921542991528},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F71<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F71<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F71<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F71<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F71*BT71+BU71","v":3.1314983333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.931504035075861},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC71*Bilans!F71+CD71","v":7.311791666666667},{"v":0.5060746625029204,"d":"50.61%"},3.7003125,null,3.6114791666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN71*Bilans!F71+CO71","v":3.1314983333333335},3.0724134591194976,247.96680925188687,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":33.88628398660803}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R77*Bilans!F77+S77","v":6.8747},{"v":0.5776615706867209,"d":"57.77%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.97125},null,2.90345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC77*Bilans!F77+AD77","v":3.7700000000000005},3.6988679245283027,322.57827169811327,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":30.414954601101808},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.8913},{"v":0.5762700796656653,"d":"57.63%"},3.97125,null,2.9200500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1627},3.10302641509434,270.6149336603774,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.25521827746983},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB77*Bilans!F77+BC77","v":6.8747},{"v":0.5776615706867209,"d":"57.77%"},3.97125,null,2.90345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W77<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W77<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W77<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W77<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM77*Bilans!F77+BN77","v":3.5611111111111113},3.49392033542977,304.7047924528302,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":32.19904554182167},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F77<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F77<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F77<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F77<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F77*BT77+BU77","v":3.00482},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.055091486345272},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC77*Bilans!F77+CD77","v":6.9385},{"v":0.5723499315413993,"d":"57.23%"},3.97125,null,2.9672500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN77*Bilans!F77+CO77","v":3.00482},2.9481252830188684,257.1060059320755,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":38.16014897602979}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R94*Bilans!F94+S94","v":6.731333333333333},{"v":0.656816381103298,"d":"65.68%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.42125},null,2.310083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.5166666666666666},3.052201257861635,299.1462452830188,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":41.4235134968061},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ94*Bilans!F94+AK94","v":6.684666666666667},{"v":0.661401715368505,"d":"66.14%"},4.42125,null,2.263416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU94*Bilans!F94+AV94","v":2.9825},2.588584905660377,253.70720660377353,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":48.84247749553556},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB94*Bilans!F94+BC94","v":6.731333333333333},{"v":0.656816381103298,"d":"65.68%"},4.42125,null,2.310083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W94<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W94<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W94<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W94<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.5166666666666666},3.052201257861635,299.1462452830188,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":41.4235134968061},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F94<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F94<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F94<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F94<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F94*BT94+BU94","v":2.8327000000000004},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.2407243972182016},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC94*Bilans!F94+CD94","v":6.683333333333334},{"v":0.6615336658354114,"d":"66.15%"},4.42125,null,2.262083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN94*Bilans!F94+CO94","v":2.8327000000000004},2.458569811320755,240.96442720754715,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":51.42538536747088}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R104*Bilans!F104+S104","v":10.34515},{"v":0.20362802859310883,"d":"20.36%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.1065625},null,8.238587500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC104*Bilans!F104+AD104","v":5.2226},5.025520754716981,213.37104744339624,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.898407881132005},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ104*Bilans!F104+AK104","v":10.34515},{"v":0.20362802859310883,"d":"20.36%"},2.1065625,null,8.238587500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU104*Bilans!F104+AV104","v":5.2226},5.025520754716981,213.37104744339624,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.898407881132005},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB104*Bilans!F104+BC104","v":10.34515},{"v":0.20362802859310883,"d":"20.36%"},2.1065625,null,8.238587500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W104<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W104<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W104<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W104<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM104*Bilans!F104+BN104","v":4.191944444444444},4.03375786163522,171.26327441037736,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":13.577953084619974},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F104<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F104<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F104<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F104<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.8757274999999995},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3685875748488514},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC104*Bilans!F104+CD104","v":10.0688125},{"v":0.20921657841974908,"d":"20.92%"},2.1065625,null,7.96225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN104*Bilans!F104+CO104","v":4.1398874999999995},3.983665330188679,169.13647075648583,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":13.748688823065846}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F116<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F116<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F116<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F116<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F116<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F116<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F116<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F116<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F116<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F116<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F116<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F116<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F116<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F116<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F116<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.8233791666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4010174245949543},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F119<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F119<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F119<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F119<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F119<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F119<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F119<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F119<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F119<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F119<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F119<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F119<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F119<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F119<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.235221666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.167537078932902},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F136<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F136<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F136<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F136<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F136<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F136<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F136<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F136<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F136<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F136<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F136<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F136<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F136<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F136<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.462776666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.0570153260339414},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F142<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F142<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F142<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F142<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F142<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F142<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F142<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F142<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F142<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F142<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F142<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F142<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F142<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F142<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F142<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.257656666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.1561156097602994},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F152<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F152<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F152<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F152<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F152<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F152<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F152<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F152<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F152<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F152<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F152<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F152<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F152<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F152<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F152<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.6353124999999995},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9804489988539071},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F169<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F169<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F169<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F169<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F169<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F169<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F169<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F169<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F169<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F169<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F169<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F169<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F169<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F169<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.8468425},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8940165685185768},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F175<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F175<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F175<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F175<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F175<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F175<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F175<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F175<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F175<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F175<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F175<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F175<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F175<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F175<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.439273333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.067906008641054},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F185<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F185<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F185<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F185<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F185<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F185<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F185<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F185<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F185<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F185<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F185<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F185<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F185<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F185<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F185*BT185+BU185","v":5.062111666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8134724408489606},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F201<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F201<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F201<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F201<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F201<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F201<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F201<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F201<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F201<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F201<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F201<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F201<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F201<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F201<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.922694166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8648324858694418},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F211<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F211<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F211<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F211<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F211<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F211<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F211<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F211<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F211<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F211<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F211<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F211<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F211<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F211<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F211<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F211*BT211+BU211","v":5.400871666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6997256307083766},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F217<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F217<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F217<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F217<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F217<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F217<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F217<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F217<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F217<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F217<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F217<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F217<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F217<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F217<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.642790833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.9772590085453277},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F234<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F234<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F234<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F234<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F234<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F234<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F234<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F234<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F234<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F234<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F234<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F234<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F234<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F234<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F234<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F234*BT234+BU234","v":5.899368333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5560988026684213},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F244<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F244<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F244<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F244<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F244<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F244<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F244<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F244<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F244<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F244<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F244<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F244<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F244<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F244<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.298253333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.1357512664058893},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R250*Bilans!F250+S250","v":10.637533333333334},{"v":0.1688596353791292,"d":"16.89%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.7962499999999997},null,8.841283333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC250*Bilans!F250+AD250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ250*Bilans!F250+AK250","v":10.637533333333334},{"v":0.1688596353791292,"d":"16.89%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":8.841283333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU250*Bilans!F250+AV250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB250*Bilans!F250+BC250","v":10.637533333333334},{"v":0.1688596353791292,"d":"16.89%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":8.841283333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W250<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W250<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W250<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W250<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM250*Bilans!F250+BN250","v":4.345185185185185},4.181215932914046,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F250<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F250<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F250<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F250<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F250*BT250+BU250","v":4.052536666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.2652478571034935},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC250*Bilans!F250+CD250","v":10.282583333333333},{"v":0.1746885915504372,"d":"17.47%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":8.486333333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN250*Bilans!F250+CO250","v":4.33435},4.170789622641509,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A08'!$C$39+'151.A08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W260<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W260<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W260<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W260<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F260<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F260<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F260<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F260<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.938719166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8587815363058877},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R277*Bilans!F277+S277","v":11.163116666666667},{"v":0.11094011976941925,"d":"11.09%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.2384375000000003},null,9.924679166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC277*Bilans!F277+AD277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ277*Bilans!F277+AK277","v":11.163116666666667},{"v":0.11094011976941925,"d":"11.09%"},1.2384375000000003,null,9.924679166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU277*Bilans!F277+AV277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB277*Bilans!F277+BC277","v":11.163116666666667},{"v":0.11094011976941925,"d":"11.09%"},1.2384375000000003,null,9.924679166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W277<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W277<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W277<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W277<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM277*Bilans!F277+BN277","v":4.620648148148147},4.446284067085953,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F277<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F277<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F277<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F277<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.370365833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.1005106551911465},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC277*Bilans!F277+CD277","v":10.666854166666667},{"v":0.11610147477876367,"d":"11.61%"},1.2384375000000003,null,9.428416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN277*Bilans!F277+CO277","v":4.6839125},4.50716108490566,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R286*Bilans!F286+S286","v":10.702900000000001},{"v":0.16134645750217225,"d":"16.13%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.7268749999999997},null,8.976025000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC286*Bilans!F286+AD286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ286*Bilans!F286+AK286","v":10.702900000000001},{"v":0.16134645750217225,"d":"16.13%"},1.7268749999999997,null,8.976025000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU286*Bilans!F286+AV286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB286*Bilans!F286+BC286","v":10.702900000000001},{"v":0.16134645750217225,"d":"16.13%"},1.7268749999999997,null,8.976025000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W286<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W286<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W286<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W286<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM286*Bilans!F286+BN286","v":4.379444444444444},4.214182389937107,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F286<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F286<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F286<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F286<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F286*BT286+BU286","v":4.092065},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.243366124438395},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC286*Bilans!F286+CD286","v":10.330375},{"v":0.16716479314642496,"d":"16.72%"},1.7268749999999997,null,8.6035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN286*Bilans!F286+CO286","v":4.377825},4.212624056603773,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R292*Bilans!F292+S292","v":9.45491666666667},{"v":0.2623634969460332,"d":"26.24%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.4806249999999994},null,6.974291666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC292*Bilans!F292+AD292","v":4.95675},4.76970283018868,245.32966507075471,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.910960989025654},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ292*Bilans!F292+AK292","v":9.423333333333336},{"v":0.26324283692960726,"d":"26.32%"},2.4806249999999994,null,6.942708333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.9406666666666665},3.791962264150943,195.0395790566037,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.49784026789535},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB292*Bilans!F292+BC292","v":9.45491666666667},{"v":0.2623634969460332,"d":"26.24%"},2.4806249999999994,null,6.974291666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W292<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W292<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W292<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W292<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM292*Bilans!F292+BN292","v":4.787222222222224},4.606572327044026,236.93904764150943,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":14.403583682051204},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F292<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F292<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F292<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F292<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F292*BT292+BU292","v":3.6914999999999996},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4867939861844786},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC292*Bilans!F292+CD292","v":9.423333333333336},{"v":0.26324283692960726,"d":"26.32%"},2.4806249999999994,null,6.942708333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.9406666666666665},3.791962264150943,195.0395790566037,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":17.49784026789535}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R309*Bilans!F309+S309","v":8.3315},{"v":0.33892456340394894,"d":"33.89%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.8237500000000004},null,5.50775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC309*Bilans!F309+AD309","v":4.7585},4.57893396226415,273.2249895283019,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.81052852789745},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ309*Bilans!F309+AK309","v":8.61},{"v":0.32796167247386765,"d":"32.80%"},2.8237500000000004,null,5.786249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.7779999999999996},3.6354339622641505,216.92634452830185,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.17334568554791},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB309*Bilans!F309+BC309","v":8.3315},{"v":0.33892456340394894,"d":"33.89%"},2.8237500000000004,null,5.50775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W309<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W309<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W309<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W309<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM309*Bilans!F309+BN309","v":4.617777777777778},4.443522012578617,265.14495849056607,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":17.32281280076997},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F309<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F309<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F309<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F309<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F309*BT309+BU309","v":3.5389999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.5939530940943776},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC309*Bilans!F309+CD309","v":8.61},{"v":0.32796167247386765,"d":"32.80%"},2.8237500000000004,null,5.786249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.7779999999999996},3.6354339622641505,216.92634452830185,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":21.17334568554791}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R315*Bilans!F315+S315","v":10.173166666666667},{"v":0.22227592195153922,"d":"22.23%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.2612500000000004},null,7.9119166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC315*Bilans!F315+AD315","v":5.083499999999999},4.891669811320754,225.8483951886793,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.17565827157066},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ315*Bilans!F315+AK315","v":9.943333333333332},{"v":0.22741367750586666,"d":"22.74%"},2.2612500000000004,null,7.682083333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.044666666666666},3.892037735849056,179.695382264151,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.302857793851025},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB315*Bilans!F315+BC315","v":10.173166666666667},{"v":0.22227592195153922,"d":"22.23%"},2.2612500000000004,null,7.9119166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W315<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W315<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W315<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W315<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM315*Bilans!F315+BN315","v":4.895555555555556},4.710817610062894,217.4984490566039,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":12.643091906758166},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F315<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F315<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F315<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F315<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F315*BT315+BU315","v":3.7889999999999993},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4228028503562955},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC315*Bilans!F315+CD315","v":9.943333333333332},{"v":0.22741367750586666,"d":"22.74%"},2.2612500000000004,null,7.682083333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.044666666666666},3.892037735849056,179.695382264151,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":15.302857793851025}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R325*Bilans!F325+S325","v":7.478691666666666},{"v":0.4559203202877509,"d":"45.59%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.4096875000000004},null,4.069004166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC325*Bilans!F325+AD325","v":4.269166666666667},4.269166666666667,314.7763312500001,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":22.279506148740975},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":7.684975},{"v":0.44368231516693296,"d":"44.37%"},3.4096875000000004,null,4.275287499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.467191666666667},3.467191666666667,255.64470956250008,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":27.43284310308776},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB325*Bilans!F325+BC325","v":7.478691666666666},{"v":0.4559203202877509,"d":"45.59%"},3.4096875000000004,null,4.069004166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W325<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W325<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W325<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W325<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM325*Bilans!F325+BN325","v":3.838425925925926},3.838425925925926,283.0167395833334,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":24.779669279942112},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F325<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F325<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F325<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F325<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F325*BT325+BU325","v":3.267381666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.809589125645458},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC325*Bilans!F325+CD325","v":7.712208333333334},{"v":0.44211558513828186,"d":"44.21%"},3.4096875000000004,null,4.302520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN325*Bilans!F325+CO325","v":3.267381666666667},3.267381666666667,240.91221873750007,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":29.11044215322259}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R342*Bilans!F342+S342","v":6.767481481481481},{"v":0.6195066822823743,"d":"61.95%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.1925},null,2.5749814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.6296296296296298},3.150244584206848,291.4606289308176,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":37.88620115350489},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ342*Bilans!F342+AK342","v":6.743407407407408},{"v":0.6217183312096313,"d":"62.17%"},4.1925,null,2.550907407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU342*Bilans!F342+AV342","v":3.067222222222222},2.662117400419287,246.29910188679244,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":44.83303402817701},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB342*Bilans!F342+BC342","v":6.767481481481481},{"v":0.6195066822823743,"d":"61.95%"},4.1925,null,2.5749814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W342<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W342<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W342<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W342<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.6296296296296298},3.150244584206848,291.4606289308176,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":37.88620115350489},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F342<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F342<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F342<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F342<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F342*BT342+BU342","v":2.916066666666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.1480761756704236},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC342*Bilans!F342+CD342","v":6.773703703703704},{"v":0.6189376127727049,"d":"61.89%"},4.1925,null,2.5812037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN342*Bilans!F342+CO342","v":2.916066666666667},2.530925786163522,234.1612537358491,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":47.15697340968528}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R352*Bilans!F352+S352","v":6.705703703703703},{"v":0.6835132750450142,"d":"68.35%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.5834375},null,2.1222662037037034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4365740740740742},2.982686932215234,303.9432551100629,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":44.072417919627014},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":6.643018518518518},{"v":0.6899630773605261,"d":"69.00%"},4.5834375,null,2.059581018518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.922430555555555},2.536449161425576,258.4705106721698,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":51.82608309252214},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB352*Bilans!F352+BC352","v":6.705703703703703},{"v":0.6835132750450142,"d":"68.35%"},4.5834375,null,2.1222662037037034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W352<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W352<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W352<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W352<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4365740740740742},2.982686932215234,303.9432551100629,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":44.072417919627014},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F352<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F352<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F352<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F352<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F352*BT352+BU352","v":2.773591666666667},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.3097878502903875},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC352*Bilans!F352+CD352","v":6.619259259259259},{"v":0.6924396402193375,"d":"69.24%"},4.5834375,null,2.0358217592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN352*Bilans!F352+CO352","v":2.773591666666667},2.407268238993711,245.30665172405662,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":54.60721944927527}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R358*Bilans!F358+S358","v":6.775037037037037},{"v":0.6117586483058723,"d":"61.18%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.1446875},null,2.630349537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.653240740740741},3.170737246680643,289.71818907232705,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":37.17448524736491},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":6.755685185185185},{"v":0.6135110483077353,"d":"61.35%"},4.1446875,null,2.6109976851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU358*Bilans!F358+AV358","v":3.0849305555555553},2.677486897274633,244.6486715212264,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":44.02282047392215},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB358*Bilans!F358+BC358","v":6.775037037037037},{"v":0.6117586483058723,"d":"61.18%"},4.1446875,null,2.630349537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W358<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W358<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W358<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W358<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.653240740740741},3.170737246680643,289.71818907232705,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":37.17448524736491},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F358<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F358<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F358<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F358<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F358*BT358+BU358","v":2.933491666666667},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.1293765393345248},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC358*Bilans!F358+CD358","v":6.792592592592593},{"v":0.6101775490730643,"d":"61.02%"},4.1446875,null,2.647905092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN358*Bilans!F358+CO358","v":2.933491666666667},2.5460493710691825,232.6388961580189,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":46.29545928659731}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R369*Bilans!F369+S369","v":6.807141666666666},{"v":0.5926220868524111,"d":"59.26%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.0340625},null,2.7730791666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC369*Bilans!F369+AD369","v":3.714166666666667},3.644088050314466,323.2943816037736,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":31.405820446661256},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.802525000000001},{"v":0.593024281424912,"d":"59.30%"},4.0340625,null,2.768462500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.1286416666666668},3.0696106918239,272.32818655188686,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":37.28341685309898},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB369*Bilans!F369+BC369","v":6.807141666666666},{"v":0.5926220868524111,"d":"59.26%"},4.0340625,null,2.7730791666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W369<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W369<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W369<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W369<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM369*Bilans!F369+BN369","v":3.530092592592593},3.4634870719776387,307.2719143081762,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":33.0434537856242},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F369<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F369<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F369<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F369<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F369*BT369+BU369","v":2.975451666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0852458814376083},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC369*Bilans!F369+CD369","v":6.851958333333334},{"v":0.5887459181377587,"d":"58.87%"},4.0340625,null,2.817895833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN369*Bilans!F369+CO369","v":2.975451666666667},2.9193110691823905,258.99397978018874,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":39.20293942229757}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R370*Bilans!F370+S370","v":6.747333333333333},{"v":0.6402529394328624,"d":"64.03%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.32},null,2.4273333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.566666666666667},3.0955974842767295,295.87720754716986,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":39.83017838277124},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ370*Bilans!F370+AK370","v":6.710666666666667},{"v":0.643751241804093,"d":"64.38%"},4.32,null,2.3906666666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU370*Bilans!F370+AV370","v":3.0199999999999996},2.6211320754716976,250.52780377358488,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":47.040056147422995},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB370*Bilans!F370+BC370","v":6.747333333333333},{"v":0.6402529394328624,"d":"64.03%"},4.32,null,2.4273333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W370<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W370<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W370<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W370<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.566666666666667},3.0955974842767295,295.87720754716986,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":39.83017838277124},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F370<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F370<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F370<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F370<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F370*BT370+BU370","v":2.8696},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.199052132701422},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC370*Bilans!F370+CD370","v":6.723333333333333},{"v":0.6425384234010908,"d":"64.25%"},4.32,null,2.4033333333333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN370*Bilans!F370+CO370","v":2.8696},2.4905962264150943,238.05118732075474,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":49.505495387934694}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R371*Bilans!F371+S371","v":6.928141666666667},{"v":0.5660338209981752,"d":"56.60%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.9215625},null,3.006579166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC371*Bilans!F371+AD371","v":3.814166666666667},3.7422012578616357,321.8947966981133,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":29.651685559906557},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.961525},{"v":0.5633194594575183,"d":"56.33%"},3.9215625,null,3.0399625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1896416666666667},3.1294597484276734,269.18830391037744,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":35.45742202172457},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB371*Bilans!F371+BC371","v":6.928141666666667},{"v":0.5660338209981752,"d":"56.60%"},3.9215625,null,3.006579166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W371<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W371<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W371<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W371<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM371*Bilans!F371+BN371","v":3.5856481481481484},3.517994409503844,302.60908411949697,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":31.541430168346825},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F371<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F371<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F371<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F371<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F371*BT371+BU371","v":3.028051666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.0316523661254133},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC371*Bilans!F371+CD371","v":7.006958333333333},{"v":0.5596668787574256,"d":"55.97%"},3.9215625,null,3.0853958333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN371*Bilans!F371+CO371","v":3.028051666666667},2.970918616352202,255.55099208207557,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":37.34958419569357}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17337.855906000303},{"$f":"SUM(AA7:AA372)","v":126.83129399970045},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8863243611515474},{"$f":"SUM(AF7:AF372)/229","v":3.5856959904516006},{"$f":"SUM(AG7:AG372)/Z373","v":3.247960481764165},{"$f":"SUM(AH7:AH372)","v":7686.393872088118},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17261.609153015856},{"$f":"SUM(AS7:AS372)","v":203.07804698414714},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3872786322173702},{"$f":"SUM(AX7:AX372)/229","v":3.118782595534317},{"$f":"SUM(AY7:AY372)/AR373","v":2.742433242569965},{"$f":"SUM(AZ7:AZ372)","v":9124.382193879632},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17267.271529866193},{"$f":"SUM(BK7:BK372)","v":197.41567013381254},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6132194727478604},{"$f":"SUM(BP7:BP372)/229","v":3.330550071864728},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.049266522122833},{"$f":"SUM(BR7:BR372)","v":8460.302634989124},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1358.0350718723344},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":962.5131401966643},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17460.282877092846},{"$f":"SUM(CL7:CL372)","v":197.41567013381254},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0593916254730704},{"$f":"SUM(CQ7:CQ372)/229","v":2.8127380919255165},{"$f":"SUM(CR7:CR372)/CK373","v":2.5391684045128913},{"$f":"SUM(CS7:CS372)","v":10081.707446666696}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.7206440325269434},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E10","index":43,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":7871.741450203972},null,null,"COP",{"$f":"K13","v":3.5451631012073266},{"$f":"L13","v":2.816694884612591},{"$f":"M13","v":3.368887859393783},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9980042745976541},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9939541165079964},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9990008650621709},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.5451631012073266},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.001995725402345938},{"$f":"1-L3","v":0.006045883492003634},{"$f":"1-M3","v":9.9913493782910479E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9980042745976541},null,null,"COP-Inst",{"$f":"K14","v":3.5471628174942635},{"$f":"L14","v":2.82277754314943},{"$f":"M14","v":3.3698879936006407}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.001995725402345938},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5471628174942635},{"$nulls":10},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R7*Bilans!F7+S7","v":7.336499999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.541044776119403,"d":"54.10%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E10'!$C$39+'E10'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":3.367124999999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC7*Bilans!F7+AD7","v":4.0645},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.9878113207547172},{"$f":"AF7*Z7","v":347.5975737735849},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":28.196632427112803},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ7*Bilans!F7+AK7","v":6.721533333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5905460559594538,"d":"59.05%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":2.752158333333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU7*Bilans!F7+AV7","v":3.0894500000000003},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.0311584905660385},{"$f":"AX7*AR7","v":264.2109298301887},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":37.09566832284062},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$17,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$17,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"BB7*Bilans!F7+BC7","v":7.336499999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.541044776119403,"d":"54.10%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":3.367124999999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W7<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W7<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W7<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W7<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM7*Bilans!F7+BN7","v":3.92562037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.8515520614954575},{"$f":"BP7*BJ7","v":335.7205354402515},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":29.19416593744325},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F7<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F7<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F7<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F7<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F7*BT7+BU7","v":2.7951566666666663},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.2842524032642184}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R8*Bilans!F8+S8","v":7.232185185185185},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.646070292775607,"d":"64.61%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E10'!$C$39+'E10'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":2.5596851851851845},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.6649259259259264},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.180879105520615},{"$f":"AF8*Z8","v":330.93866213836475},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":42.19324141149135},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ8*Bilans!F8+AK8","v":6.502481481481482},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.7185718272796141,"d":"71.86%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":1.8299814814814814},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU8*Bilans!F8+AV8","v":2.8186666666666667},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.446389937106918},{"$f":"AX8*AR8","v":254.52240905660375},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":54.86108243182098},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W8<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W8<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W8<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W8<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W8<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W8<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB8*Bilans!F8+BC8","v":7.232185185185185},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.646070292775607,"d":"64.61%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":2.5596851851851845},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W8<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W8<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W8<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W8<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.6649259259259264},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.180879105520615},{"$f":"BP8*BJ8","v":330.93866213836475},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":42.19324141149135},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F8<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F8<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F8<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F8<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F8*BT8+BU8","v":2.575851851851852},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.563869557715535}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17435.11381568796},null,{"$f":"F9/F11","v":4933.05181117338},{"$nulls":9},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R9*Bilans!F9+S9","v":7.2700092592592584},{"v":0.6672102919019157,"d":"66.72%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E10'!$C$39+'E10'!$C$40)","v":4.850625},null,2.4193842592592585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.5690462962962965},3.097662823200559,335.52334869496855,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":45.10702357709556},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ9*Bilans!F9+AK9","v":6.448824074074075},{"v":0.7521720152827173,"d":"75.22%"},4.850625,null,1.598199074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU9*Bilans!F9+AV9","v":2.755333333333333},2.391421383647798,259.02680716981126,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":58.42815948516186},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W9<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W9<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W9<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W9<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W9<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W9<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB9*Bilans!F9+BC9","v":7.2700092592592584},{"v":0.6672102919019157,"d":"66.72%"},4.850625,null,2.4193842592592585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W9<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W9<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W9<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W9<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.5690462962962965},3.097662823200559,335.52334869496855,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":45.10702357709556},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F9<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F9<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F9<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F9<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F9*BT9+BU9","v":2.5265925925925923},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.633351901257733}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":29.573384312044368},{"$nulls":11},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R10*Bilans!F10+S10","v":7.511884259259259},{"v":0.797361526519398,"d":"79.74%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E10'!$C$39+'E10'!$C$40)","v":5.9896875},null,1.5221967592592591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.955921296296297},2.5655165967854647,348.0187401454403,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":68.20915725872159},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ10*Bilans!F10+AK10","v":6.105699074074074},{"v":0.9809994608861938,"d":"98.10%"},5.9896875,null,0.11601157407407481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU10*Bilans!F10+AV10","v":2.3503333333333334},1.729490566037736,234.60971900943397,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":101.18108097051153},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W10<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W10<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W10<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W10<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W10<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W10<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB10*Bilans!F10+BC10","v":7.511884259259259},{"v":0.797361526519398,"d":"79.74%"},5.9896875,null,1.5221967592592591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W10<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W10<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W10<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W10<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.955921296296297},2.5655165967854647,348.0187401454403,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":68.20915725872159},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F10<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F10<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F10<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F10<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F10*BT10+BU10","v":2.2115925925925923},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":4.1508549227136475}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.534346380915231},{"$nulls":11},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R11*Bilans!F11+S11","v":7.4790370370370365},{"v":0.7801806530846713,"d":"78.02%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E10'!$C$39+'E10'!$C$40)","v":5.835},null,1.6440370370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC11*Bilans!F11+AD11","v":3.0391851851851857},2.6377833682739347,348.02913761006295,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":64.52485903396007},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ11*Bilans!F11+AK11","v":6.152296296296297},{"v":0.9484263629358505,"d":"94.84%"},5.835,null,0.31729629629629663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU11*Bilans!F11+AV11","v":2.405333333333333},1.7699622641509434,233.52882113207548,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":96.16171115469895},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W11<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W11<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W11<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W11<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W11<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W11<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB11*Bilans!F11+BC11","v":7.4790370370370365},{"v":0.7801806530846713,"d":"78.02%"},5.835,null,1.6440370370370365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W11<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W11<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W11<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W11<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM11*Bilans!F11+BN11","v":3.0391851851851857},2.6377833682739347,348.02913761006295,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":64.52485903396007},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F11<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F11<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F11<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F11<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F11*BT11+BU11","v":2.25437037037037},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":4.072090425182362}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R12*Bilans!F12+S12","v":7.524226851851852},{"v":0.8037785966689085,"d":"80.38%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E10'!$C$39+'E10'!$C$40)","v":6.047812500000001},null,1.4764143518518509,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.9246342592592596},2.1520893605870026,294.9384666450473,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":82.14866828382003},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ12*Bilans!F12+AK12","v":6.088189814814815},{"v":0.9933679277350124,"d":"99.34%"},6.047812500000001,null,0.04037731481481366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU12*Bilans!F12+AV12","v":2.3296666666666663},1.7142830188679243,234.93820202830187,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":103.12840590158163},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W12<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W12<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W12<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W12<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W12<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W12<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB12*Bilans!F12+BC12","v":7.524226851851852},{"v":0.8037785966689085,"d":"80.38%"},6.047812500000001,null,1.4764143518518509,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W12<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W12<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W12<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W12<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.9246342592592596},2.1520893605870026,294.9384666450473,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":82.14866828382003},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F12<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F12<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F12<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F12<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F12*BT12+BU12","v":2.195518518518518},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":4.181244622885002}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17353.85902137796},null,{"$f":"F13/F15","v":6433.948301645256},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5451631012073266},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.816694884612591},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.368887859393783},{"$f":"AE373","v":4.117043655183569},{"$f":"AF373","v":3.840427821217031},null,null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R13*Bilans!F13+S13","v":7.508101851851852},{"v":0.7953907815631263,"d":"79.54%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E10'!$C$39+'E10'!$C$40)","v":5.971875},null,1.5362268518518523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.96550925925926},2.5738382250174707,348.04727397798746,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":67.77436448975574},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ13*Bilans!F13+AK13","v":6.1110648148148154},{"v":0.9772233122978203,"d":"97.72%"},5.971875,null,0.13918981481481563,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU13*Bilans!F13+AV13","v":2.3566666666666665},1.7341509433962263,234.50056132075468,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":100.59115711021653},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W13<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W13<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W13<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W13<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W13<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W13<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB13*Bilans!F13+BC13","v":7.508101851851852},{"v":0.7953907815631263,"d":"79.54%"},5.971875,null,1.5362268518518523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W13<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W13<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W13<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W13<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.96550925925926},2.5738382250174707,348.04727397798746,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":67.77436448975574},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F13<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F13<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F13<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F13<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F13*BT13+BU13","v":2.2165185185185186},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":4.1416301841392915}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":110.82817862204386},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5471628174942635},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.82277754314943},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3698879936006407},{"$nulls":4},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R14*Bilans!F14+S14","v":7.370342592592593},{"v":0.7222357621950837,"d":"72.22%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E10'!$C$39+'E10'!$C$40)","v":5.323125},null,2.0472175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.3147129629629632},2.8769206848357793,344.2379445440252,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":53.65283471789939},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ14*Bilans!F14+AK14","v":6.306490740740741},{"v":0.8440708499914109,"d":"84.41%"},5.323125,null,0.9833657407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU14*Bilans!F14+AV14","v":2.587333333333333},1.9038867924528302,227.8095741509434,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":81.07359671377321},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W14<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W14<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W14<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W14<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W14<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W14<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB14*Bilans!F14+BC14","v":7.370342592592593},{"v":0.7222357621950837,"d":"72.22%"},5.323125,null,2.0472175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W14<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W14<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W14<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W14<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.3147129629629632},2.8769206848357793,344.2379445440252,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":53.65283471789939},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F14<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F14<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F14<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F14<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F14*BT14+BU14","v":2.395925925925926},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.8315040964600406}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.697233208563445},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.534346380915231},{"$f":"F15","v":2.697233208563445},{"$f":"F28","v":3.3319582272506505},{"$nulls":4},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R15*Bilans!F15+S15","v":7.482421296296296},{"v":0.7819577738687529,"d":"78.20%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E10'!$C$39+'E10'!$C$40)","v":5.8509375},null,1.6314837962962967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC15*Bilans!F15+AD15","v":3.030606481481482},2.6303377009084556,348.0528604284591,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":64.89509880843272},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ15*Bilans!F15+AK15","v":6.147495370370371},{"v":0.9517595618209462,"d":"95.18%"},5.8509375,null,0.2965578703703713,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU15*Bilans!F15+AV15","v":2.3996666666666666},1.7657924528301887,233.65407183962262,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":96.6682266233558},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W15<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W15<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W15<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W15<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W15<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W15<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB15*Bilans!F15+BC15","v":7.482421296296296},{"v":0.7819577738687529,"d":"78.20%"},5.8509375,null,1.6314837962962967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W15<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W15<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W15<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W15<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM15*Bilans!F15+BN15","v":3.030606481481482},2.6303377009084556,348.0528604284591,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":64.89509880843272},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F15<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F15<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F15<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F15<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F15*BT15+BU15","v":2.2499629629629627},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":4.080067161599369}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.6180631571622093},{"$f":"F19","v":3.6180631571622093},{"$f":"F19","v":3.6180631571622093},{"$nulls":4},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R16*Bilans!F16+S16","v":7.215462962962962},{"v":0.6366535347183904,"d":"63.67%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E10'!$C$39+'E10'!$C$40)","v":4.59375},null,2.6217129629629623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.707314814814815},3.2176694619147446,328.68493553459115,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":40.953087804607904},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ16*Bilans!F16+AK16","v":6.526203703703704},{"v":0.7038931373522693,"d":"70.39%"},4.59375,null,1.932453703703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU16*Bilans!F16+AV16","v":2.8466666666666667},2.470691823899371,252.38116981132075,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":53.33465660319724},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W16<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W16<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W16<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W16<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W16<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W16<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB16*Bilans!F16+BC16","v":7.215462962962962},{"v":0.6366535347183904,"d":"63.67%"},4.59375,null,2.6217129629629623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W16<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W16<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W16<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W16<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.707314814814815},3.2176694619147446,328.68493553459115,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":40.953087804607904},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F16<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F16<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F16<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F16<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F16*BT16+BU16","v":2.5976296296296293},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.5339911029998867}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":715.0170220398044},{"$nulls":9},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R17*Bilans!F17+S17","v":7.241342592592592},{"v":0.6512086591267989,"d":"65.12%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E10'!$C$39+'E10'!$C$40)","v":4.715625},null,2.525717592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.641712962962963},3.160732005590496,332.1139154874213,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":42.88460703414707},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ17*Bilans!F17+AK17","v":6.489490740740742},{"v":0.7266556326824709,"d":"72.67%"},4.715625,null,1.7738657407407414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU17*Bilans!F17+AV17","v":2.8033333333333332},2.433081761006289,255.6560660377358,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":55.7099034534457},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W17<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W17<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W17<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W17<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W17<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W17<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB17*Bilans!F17+BC17","v":7.241342592592592},{"v":0.6512086591267989,"d":"65.12%"},4.715625,null,2.525717592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W17<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W17<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W17<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W17<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.641712962962963},3.160732005590496,332.1139154874213,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":42.88460703414707},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F17<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F17<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F17<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F17<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F17*BT17+BU17","v":2.563925925925926},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.5804466529916508}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":7871.741450203972},{"$nulls":5},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R18*Bilans!F18+S18","v":7.249902777777777},{"v":0.6560001762475742,"d":"65.60%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E10'!$C$39+'E10'!$C$40)","v":4.7559375},null,2.493965277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.6200138888888893},3.1418988469601676,333.17480847877357,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":43.538901684359104},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ18*Bilans!F18+AK18","v":6.477347222222223},{"v":0.7342415555064765,"d":"73.42%"},4.7559375,null,1.7214097222222229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU18*Bilans!F18+AV18","v":2.7889999999999997},2.420641509433962,256.6908772641509,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":56.511806670615925},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W18<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W18<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W18<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W18<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W18<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W18<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB18*Bilans!F18+BC18","v":7.249902777777777},{"v":0.6560001762475742,"d":"65.60%"},4.7559375,null,2.493965277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W18<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W18<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W18<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W18<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.6200138888888893},3.1418988469601676,333.17480847877357,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":43.538901684359104},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F18<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F18<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F18<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F18<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F18*BT18+BU18","v":2.5527777777777776},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.5960826985854193}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6180631571622093},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":8939.598123613689},{"$nulls":5},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R19*Bilans!F19+S19","v":7.272597222222222},{"v":0.668648675488468,"d":"66.86%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E10'!$C$39+'E10'!$C$40)","v":4.8628125},null,2.4097847222222217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.5624861111111117},3.0919690775681343,335.81103159198113,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":45.312120362533825},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ19*Bilans!F19+AK19","v":6.445152777777778},{"v":0.7544914244339523,"d":"75.45%"},4.8628125,null,1.582340277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU19*Bilans!F19+AV19","v":2.751},2.38766037735849,259.3178244339622,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":58.67822590204353},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W19<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W19<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W19<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W19<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W19<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W19<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB19*Bilans!F19+BC19","v":7.272597222222222},{"v":0.668648675488468,"d":"66.86%"},4.8628125,null,2.4097847222222217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W19<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W19<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W19<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W19<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.5624861111111117},3.0919690775681343,335.81103159198113,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":45.312120362533825},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F19<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F19<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F19<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F19<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F19*BT19+BU19","v":2.523222222222222},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.6382051169139995}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10292.839091861282},{"$nulls":5},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R20*Bilans!F20+S20","v":7.41911574074074},{"v":0.7484466739759468,"d":"74.84%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E10'!$C$39+'E10'!$C$40)","v":5.5528125},null,1.8663032407407405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC20*Bilans!F20+AD20","v":3.1910787037037043},2.7696154786862337,346.6658454284592,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":58.2990946730957},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ20*Bilans!F20+AK20","v":6.237300925925926},{"v":0.890258874142053,"d":"89.03%"},5.5528125,null,0.6844884259259265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU20*Bilans!F20+AV20","v":2.5056666666666665},1.8437924528301888,230.78289183962266,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":87.57280395206763},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W20<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W20<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W20<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W20<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W20<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W20<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB20*Bilans!F20+BC20","v":7.41911574074074},{"v":0.7484466739759468,"d":"74.84%"},5.5528125,null,1.8663032407407405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W20<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W20<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W20<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W20<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM20*Bilans!F20+BN20","v":3.1910787037037043},2.7696154786862337,346.6658454284592,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":58.2990946730957},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F20<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F20<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F20<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F20<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F20*BT20+BU20","v":2.3324074074074073},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.9358475585549826}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R21*Bilans!F21+S21","v":7.395124999999999},{"v":0.841263670323355,"d":"84.13%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E10'!$C$39+'E10'!$C$40)","v":6.22125},null,1.173874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC21*Bilans!F21+AD21","v":2.86775},2.110231132075472,297.9857381603775,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":86.32272419412165},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ21*Bilans!F21+AK21","v":6.759153409090908},{"v":0.9204185233660417,"d":"92.04%"},6.22125,null,0.5379034090909078,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU21*Bilans!F21+AV21","v":2.166934090909091},1.5945364065180103,225.1644859644083,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":114.24066534660369},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W21<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W21<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W21<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W21<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W21<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W21<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB21*Bilans!F21+BC21","v":7.023430555555556},{"v":0.8857850804944561,"d":"88.58%"},6.22125,null,0.8021805555555552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W21<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W21<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W21<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W21<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM21*Bilans!F21+BN21","v":1.6034999999999997},1.179933962264151,166.6184748113208,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":154.38228394617548},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F21<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F21<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F21<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F21<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F21*BT21+BU21","v":2.166934090909091},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":4.963400164245462}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R22*Bilans!F22+S22","v":7.168282407407407},{"v":0.6098479735511826,"d":"60.98%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E10'!$C$39+'E10'!$C$40)","v":4.3715625},null,2.7967199074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.8269120370370375},3.321470824598183,321.5765015605346,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":37.60218939003},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ22*Bilans!F22+AK22","v":6.5931342592592594},{"v":0.6630476990303464,"d":"66.30%"},4.3715625,null,2.22157175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU22*Bilans!F22+AV22","v":2.9256666666666664},2.5392578616352197,245.84459801886788,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":49.18546355098058},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W22<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W22<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W22<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W22<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W22<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W22<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB22*Bilans!F22+BC22","v":7.168282407407407},{"v":0.6098479735511826,"d":"60.98%"},4.3715625,null,2.7967199074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W22<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W22<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W22<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W22<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.8269120370370375},3.321470824598183,321.5765015605346,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":37.60218939003},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F22<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F22<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F22<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F22<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F22*BT22+BU22","v":2.659074074074074},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.452329549411519}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R23*Bilans!F23+S23","v":7.31599537037037},{"v":0.6926176471518838,"d":"69.26%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E10'!$C$39+'E10'!$C$40)","v":5.0671875},null,2.2488078703703698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.452476851851852},2.9964893431167017,340.13899656053457,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":48.86756074616784},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ23*Bilans!F23+AK23","v":6.383587962962963},{"v":0.7937836103143551,"d":"79.38%"},5.0671875,null,1.3164004629629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU23*Bilans!F23+AV23","v":2.6783333333333332},2.324591194968553,263.87015801886787,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":62.99220495928141},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W23<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W23<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W23<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W23<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W23<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W23<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB23*Bilans!F23+BC23","v":7.31599537037037},{"v":0.6926176471518838,"d":"69.26%"},5.0671875,null,2.2488078703703698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W23<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W23<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W23<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W23<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.452476851851852},2.9964893431167017,340.13899656053457,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":48.86756074616784},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F23<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F23<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F23<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F23<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F23*BT23+BU23","v":2.4667037037037036},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.7215657422561224}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R24*Bilans!F24+S24","v":7.49628125},{"v":0.8152792426244679,"d":"81.53%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E10'!$C$39+'E10'!$C$40)","v":6.1115625},null,1.3847187500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC24*Bilans!F24+AD24","v":2.8994375000000003},2.1335483490566043,295.66179634139155,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":83.78763719090074},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ24*Bilans!F24+AK24","v":6.887288352272727},{"v":0.887368465991881,"d":"88.74%"},6.1115625,null,0.7757258522727275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU24*Bilans!F24+AV24","v":2.182733522727273},1.6061624035162951,222.57797047327938,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":111.29943933978177},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W24<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W24<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W24<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W24<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W24<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W24<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB24*Bilans!F24+BC24","v":7.034399305555556},{"v":0.8688108585438522,"d":"86.88%"},6.1115625,null,0.9228368055555558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W24<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W24<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W24<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W24<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM24*Bilans!F24+BN24","v":1.6625416666666668},1.2233797169811322,169.53290272995284,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":146.1238669553298},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F24<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F24<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F24<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F24<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F24*BT24+BU24","v":2.182733522727273},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":4.937245038604898}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R25*Bilans!F25+S25","v":7.447384259259259},{"v":0.7634811501676887,"d":"76.35%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E10'!$C$39+'E10'!$C$40)","v":5.6859375},null,1.7614467592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC25*Bilans!F25+AD25","v":3.119421296296297},2.7074222571628233,347.53148948506293,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":61.16062042480345},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ25*Bilans!F25+AK25","v":6.197199074074074},{"v":0.9175011859449645,"d":"91.75%"},5.6859375,null,0.5112615740740747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU25*Bilans!F25+AV25","v":2.458333333333333},1.8089622641509433,232.20291863207547,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":91.53735723598436},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W25<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W25<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W25<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W25<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W25<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W25<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB25*Bilans!F25+BC25","v":7.447384259259259},{"v":0.7634811501676887,"d":"76.35%"},5.6859375,null,1.7614467592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W25<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W25<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W25<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W25<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM25*Bilans!F25+BN25","v":3.119421296296297},2.7074222571628233,347.53148948506293,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":61.16062042480345},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F25<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F25<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F25<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F25<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F25*BT25+BU25","v":2.2955925925925924},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.998967425501364}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17455.107542207526},null,{"$f":"F26/F28","v":5238.693390406195},{"$nulls":9},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R26*Bilans!F26+S26","v":7.450458333333333},{"v":0.826962547046882,"d":"82.70%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E10'!$C$39+'E10'!$C$40)","v":6.16125},null,1.2892083333333328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC26*Bilans!F26+AD26","v":2.8850833333333337},2.122985849056604,296.7297321226415,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":84.92911061094532},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ26*Bilans!F26+AK26","v":6.829244318181818},{"v":0.9021862028858177,"d":"90.22%"},6.16125,null,0.667994318181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU26*Bilans!F26+AV26","v":2.175576515151515},1.6008959262435678,223.75722361106344,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":112.62649685359234},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W26<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W26<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W26<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W26<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W26<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W26<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB26*Bilans!F26+BC26","v":7.029430555555555},{"v":0.876493472878908,"d":"87.65%"},6.16125,null,0.8681805555555551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W26<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W26<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W26<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W26<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM26*Bilans!F26+BN26","v":1.635796296296296},1.2036991614255763,168.2410317924528,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":149.79099909520704},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F26<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F26<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F26<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F26<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F26*BT26+BU26","v":2.175576515151515},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.949046020891014}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":9.579657792478251},{"$nulls":11},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R27*Bilans!F27+S27","v":7.43225462962963},{"v":0.7554487540855145,"d":"75.54%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E10'!$C$39+'E10'!$C$40)","v":5.6146875000000005},null,1.8175671296296292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC27*Bilans!F27+AD27","v":3.1577731481481486},2.7407087700908455,347.11761750393083,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":59.612946396557284},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ27*Bilans!F27+AK27","v":6.218662037037038},{"v":0.9028770926221923,"d":"90.29%"},5.6146875000000005,null,0.6039745370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU27*Bilans!F27+AV27","v":2.4836666666666662},1.8276037735849056,231.47058693396227,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":89.396688363978},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W27<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W27<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W27<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W27<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W27<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W27<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB27*Bilans!F27+BC27","v":7.43225462962963},{"v":0.7554487540855145,"d":"75.54%"},5.6146875000000005,null,1.8175671296296292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W27<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W27<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W27<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W27<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM27*Bilans!F27+BN27","v":3.1577731481481486},2.7407087700908455,347.11761750393083,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":59.612946396557284},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F27<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F27<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F27<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F27<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F27*BT27+BU27","v":2.315296296296296},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":3.9649352934589617}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3319582272506505},{"$nulls":11},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R28*Bilans!F28+S28","v":7.25149537037037},{"v":0.6568903731861181,"d":"65.69%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E10'!$C$39+'E10'!$C$40)","v":4.7634375},null,2.48805787037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.615976851851852},3.1383950034940598,333.36816325864777,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":43.66149730911632},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ28*Bilans!F28+AK28","v":6.475087962962964},{"v":0.7356560292688716,"d":"73.57%"},4.7634375,null,1.7116504629629636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU28*Bilans!F28+AV28","v":2.7863333333333333},2.418327044025157,256.8807444339622,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":56.661908214005216},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W28<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W28<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W28<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W28<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W28<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W28<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB28*Bilans!F28+BC28","v":7.25149537037037},{"v":0.6568903731861181,"d":"65.69%"},4.7634375,null,2.48805787037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W28<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W28<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W28<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W28<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.615976851851852},3.1383950034940598,333.36816325864777,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":43.66149730911632},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F28<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F28<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F28<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F28<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F28*BT28+BU28","v":2.5507037037037037},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":3.5990068100306383}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R29*Bilans!F29+S29","v":10.08375},{"v":0.30076236519152105,"d":"30.08%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E10'!$C$39+'E10'!$C$40)","v":3.0328125000000004},null,7.0509375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC29*Bilans!F29+AD29","v":4.813750000000001},4.632099056603774,299.6389077240567,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":18.014915911833445},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ29*Bilans!F29+AK29","v":7.087833333333333},{"v":0.4278899287511464,"d":"42.79%"},3.0328125000000004,null,4.055020833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU29*Bilans!F29+AV29","v":3.663875},3.663875,237.00691406250004,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":22.775579134113478},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W29<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W29<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W29<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W29<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W29<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W29<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB29*Bilans!F29+BC29","v":11.499305555555555},{"v":0.2637387523401172,"d":"26.37%"},3.0328125000000004,null,8.466493055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W29<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W29<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W29<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W29<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM29*Bilans!F29+BN29","v":4.4297453703703695},4.262585167714884,275.7359780365566,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":19.576588318289204},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F29<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F29<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F29<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F29<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F29*BT29+BU29","v":3.3429416666666665},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":2.7460844116833236}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R30*Bilans!F30+S30","v":8.41175},{"v":0.42830712990756975,"d":"42.83%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E10'!$C$39+'E10'!$C$40)","v":3.6028124999999998},null,4.8089375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC30*Bilans!F30+AD30","v":4.35775},4.35775,341.505973125,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.198686248637486},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ30*Bilans!F30+AK30","v":6.8649},{"v":0.5248164576323034,"d":"52.48%"},3.6028124999999998,null,3.2620875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU30*Bilans!F30+AV30","v":3.3142750000000003},3.251741509433963,254.83085274056612,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":31.089210106862907},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W30<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W30<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W30<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W30<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W30<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W30<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB30*Bilans!F30+BC30","v":9.827305555555556},{"v":0.36661244322084435,"d":"36.66%"},3.6028124999999998,null,6.224493055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W30<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W30<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W30<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W30<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM30*Bilans!F30+BN30","v":4.1229305555555555},3.9673482704402514,310.9111655837264,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.481522696968003},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F30<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F30<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F30<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F30<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F30*BT30+BU30","v":3.0095549999999998},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.0502848427757594}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R31*Bilans!F31+S31","v":7.710500000000001},{"v":0.49826535244147585,"d":"49.83%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E10'!$C$39+'E10'!$C$40)","v":3.841875},null,3.8686250000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC31*Bilans!F31+AD31","v":4.1665},4.1665,350.4234825,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.039949597983917},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ31*Bilans!F31+AK31","v":6.7714},{"v":0.5673679002864991,"d":"56.74%"},3.841875,null,2.929525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU31*Bilans!F31+AV31","v":3.16765},3.107883018867925,261.38850130188683,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":34.909759904515475},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W31<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W31<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W31<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W31<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W31<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W31<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB31*Bilans!F31+BC31","v":9.126055555555556},{"v":0.42097869957204337,"d":"42.10%"},3.841875,null,5.284180555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W31<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W31<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W31<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W31<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM31*Bilans!F31+BN31","v":3.9942499999999996},3.9942499999999996,335.9363962499999,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":27.16290918194905},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F31<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F31<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F31<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F31<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F31*BT31+BU31","v":2.86973},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.1989072142675443}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R37*Bilans!F37+S37","v":7.214467592592592},{"v":0.6360916368536731,"d":"63.61%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E10'!$C$39+'E10'!$C$40)","v":4.5890625},null,2.625405092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.7098379629629634},3.219859364081062,328.54639986242137,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":40.88016280101299},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ37*Bilans!F37+AK37","v":6.527615740740742},{"v":0.7030227700687605,"d":"70.30%"},4.5890625,null,1.9385532407407418,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU37*Bilans!F37+AV37","v":2.848333333333333},2.472138364779874,252.25081839622638,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":53.24474425674816},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W37<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W37<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W37<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W37<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W37<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W37<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB37*Bilans!F37+BC37","v":7.214467592592592},{"v":0.6360916368536731,"d":"63.61%"},4.5890625,null,2.625405092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W37<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W37<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W37<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W37<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.7098379629629634},3.219859364081062,328.54639986242137,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":40.88016280101299},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F37<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F37<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F37<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F37<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F37*BT37+BU37","v":2.5989259259259256},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.532228413447151}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R44*Bilans!F44+S44","v":7.252092592592592},{"v":0.6572240962378676,"d":"65.72%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E10'!$C$39+'E10'!$C$40)","v":4.76625},null,2.4858425925925918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.614462962962963},3.1370810621942695,333.44034610062886,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":43.70754127217033},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ44*Bilans!F44+AK44","v":6.474240740740742},{"v":0.7361867114404949,"d":"73.62%"},4.76625,null,1.7079907407407413,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU44*Bilans!F44+AV44","v":2.785333333333333},2.4174591194968547,256.95172981132066,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":56.71827039149168},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W44<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W44<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W44<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W44<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W44<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W44<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB44*Bilans!F44+BC44","v":7.252092592592592},{"v":0.6572240962378676,"d":"65.72%"},4.76625,null,2.4858425925925918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W44<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W44<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W44<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W44<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.614462962962963},3.1370810621942695,333.44034610062886,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":43.70754127217033},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F44<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F44<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F44<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F44<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F44*BT44+BU44","v":2.5499259259259257},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.6001045782012553}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R61*Bilans!F61+S61","v":7.302458333333333},{"v":0.685171660228576,"d":"68.52%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E10'!$C$39+'E10'!$C$40)","v":5.0034374999999995},null,2.2990208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.486791666666667},3.0262720125786164,338.8895056485849,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":47.73444832439605},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ61*Bilans!F61+AK61","v":6.402791666666667},{"v":0.781446244151314,"d":"78.14%"},5.0034374999999995,null,1.3993541666666678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU61*Bilans!F61+AV61","v":2.701},2.344264150943396,262.5165602830188,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":61.62164999275631},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W61<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W61<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W61<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W61<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W61<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W61<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB61*Bilans!F61+BC61","v":7.302458333333333},{"v":0.685171660228576,"d":"68.52%"},5.0034374999999995,null,2.2990208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W61<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W61<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W61<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W61<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.486791666666667},3.0262720125786164,338.8895056485849,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":47.73444832439605},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F61<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F61<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F61<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F61<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F61*BT61+BU61","v":2.4843333333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":3.695156312894137}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R71*Bilans!F71+S71","v":8.12575},{"v":0.4553810417499923,"d":"45.54%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E10'!$C$39+'E10'!$C$40)","v":3.7003125},null,4.4254375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC71*Bilans!F71+AD71","v":4.27975},4.27975,345.407923125,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":24.32681231380338},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ71*Bilans!F71+AK71","v":6.826766666666667},{"v":0.5420300239742581,"d":"54.20%"},3.7003125,null,3.126454166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU71*Bilans!F71+AV71","v":3.2544750000000002},3.1930698113207554,257.7046817971699,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":32.60582484945285},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W71<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W71<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W71<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W71<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W71<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W71<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB71*Bilans!F71+BC71","v":9.541305555555557},{"v":0.38782035419098826,"d":"38.78%"},3.7003125,null,5.840993055555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W71<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W71<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W71<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W71<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM71*Bilans!F71+BN71","v":4.070449074074074},3.916847222222222,316.11894718750005,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":26.580734221472067},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F71<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F71<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F71<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F71<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F71*BT71+BU71","v":2.9525283333333334},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.1091996294701096}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R77*Bilans!F77+S77","v":7.3309999999999995},{"v":0.541706452052926,"d":"54.17%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E10'!$C$39+'E10'!$C$40)","v":3.97125},null,3.3597499999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC77*Bilans!F77+AD77","v":4.063},3.9863396226415095,347.648678490566,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":28.22160444158352},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ77*Bilans!F77+AK77","v":6.7208},{"v":0.5908894774431616,"d":"59.09%"},3.97125,null,2.7495499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU77*Bilans!F77+AV77","v":3.0883000000000003},3.030030188679246,264.24893275471703,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":37.12863997867883},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W77<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W77<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W77<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W77<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W77<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W77<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB77*Bilans!F77+BC77","v":8.746555555555556},{"v":0.45403587443946186,"d":"45.40%"},3.97125,null,4.775305555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W77<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W77<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W77<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W77<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM77*Bilans!F77+BN77","v":3.9246111111111106},3.9246111111111106,342.26533499999994,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":28.66548985745226},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F77<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F77<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F77<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F77<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F77*BT77+BU77","v":2.79406},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.285541470118752}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R94*Bilans!F94+S94","v":7.1788333333333325},{"v":0.6158730527244446,"d":"61.59%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E10'!$C$39+'E10'!$C$40)","v":4.42125},null,2.757583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.800166666666667},3.29825786163522,323.2622530188679,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":38.333236909899064},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ94*Bilans!F94+AK94","v":6.578166666666667},{"v":0.6721097570245002,"d":"67.21%"},4.42125,null,2.1569166666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU94*Bilans!F94+AV94","v":2.908},2.5239245283018863,247.36984301886784,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":50.09377205310688},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W94<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W94<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W94<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W94<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W94<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W94<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB94*Bilans!F94+BC94","v":7.1788333333333325},{"v":0.6158730527244446,"d":"61.59%"},4.42125,null,2.757583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W94<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W94<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W94<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W94<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.800166666666667},3.29825786163522,323.2622530188679,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":38.333236909899064},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F94<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F94<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F94<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F94<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F94*BT94+BU94","v":2.6453333333333333},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":3.470262096774194}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R104*Bilans!F104+S104","v":13.0588625},{"v":0.1613128631992258,"d":"16.13%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E10'!$C$39+'E10'!$C$40)","v":2.1065625},null,10.952300000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC104*Bilans!F104+AD104","v":5.520524999999999},5.312203301886791,225.54287168985846,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.310255818060787},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ104*Bilans!F104+AK104","v":13.0588625},{"v":0.1613128631992258,"d":"16.13%"},2.1065625,null,10.952300000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU104*Bilans!F104+AV104","v":5.520524999999999},5.312203301886791,225.54287168985846,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.310255818060787},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W104<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W104<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W104<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W104<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W104<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W104<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB104*Bilans!F104+BC104","v":11.014418055555556},{"v":0.19125499771070267,"d":"19.13%"},2.1065625,null,8.907855555555557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W104<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W104<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W104<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W104<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM104*Bilans!F104+BN104","v":5.298319444444444},5.09838286163522,216.46459034787736,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":10.742656345434481},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F104<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F104<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F104<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F104<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F104*BT104+BU104","v":3.8223649999999996},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.401654473081457}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F116<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F116<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F116<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F116<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F116<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F116<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F116<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F116<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F116<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F116<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F116<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F116<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F116<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F116<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F116<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F116*BT116+BU116","v":3.7696083333333332},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.4352662632943742}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F119<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F119<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F119<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F119<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F119<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F119<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F119<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F119<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F119<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F119<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F119<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F119<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F119<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F119<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F119<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F119*BT119+BU119","v":4.184663333333333},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.1937248635692717}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F136<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F136<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F136<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F136<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F136<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F136<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F136<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F136<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F136<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F136<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F136<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F136<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F136<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F136<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F136<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F136*BT136+BU136","v":4.413993333333334},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":2.0797494030348935}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F142<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F142<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F142<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F142<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F142<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F142<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F142<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F142<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F142<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F142<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F142<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F142<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F142<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F142<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F142<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F142*BT142+BU142","v":4.207273333333333},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.1819357271772217}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F152<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F152<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F152<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F152<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F152<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F152<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F152<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F152<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F152<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F152<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F152<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F152<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F152<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F152<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F152<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F152*BT152+BU152","v":4.587875},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":2.000926354793886}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F169<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F169<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F169<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F169<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F169<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F169<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F169<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F169<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F169<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F169<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F169<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F169<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F169<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F169<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F169<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F169*BT169+BU169","v":4.801055},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":1.9120797408069685}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F175<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F175<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F175<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F175<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F175<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F175<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F175<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F175<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F175<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F175<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F175<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F175<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F175<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F175<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F175<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F175*BT175+BU175","v":4.3903066666666675},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.090970106871805}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F185<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F185<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F185<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F185<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F185<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F185<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F185<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F185<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F185<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F185<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F185<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F185<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F185<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F185<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F185<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F185*BT185+BU185","v":5.018003333333334},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.8294128939731007}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F201<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F201<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F201<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F201<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F201<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F201<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F201<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F201<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F201<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F201<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F201<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F201<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F201<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F201<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F201<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F201*BT201+BU201","v":4.8774983333333335},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.8821123806978919}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F211<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F211<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F211<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F211<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F211<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F211<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F211<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.07519999999999998},{"$f":"IF(Bilans!F211<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F211<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F211<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F211<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F211<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F211<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F211<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F211<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":3.5280000000000005},{"$f":"Bilans!F211*BT211+BU211","v":5.163913333333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.77772154709542}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F217<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F217<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F217<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F217<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F217<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F217<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F217<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F217<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F217<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F217<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F217<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F217<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F217<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F217<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F217<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F217*BT217+BU217","v":4.595411666666665},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.9976447521749054}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F234<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F234<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F234<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F234<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F234<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F234<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F234<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.07519999999999998},{"$f":"IF(Bilans!F234<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F234<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F234<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F234<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F234<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F234<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F234<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F234<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":3.5280000000000005},{"$f":"Bilans!F234*BT234+BU234","v":5.366326666666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.7106673838963713}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F244<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F244<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F244<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F244<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F244<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F244<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F244<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F244<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F244<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F244<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F244<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F244<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F244<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F244<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F244<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F244*BT244+BU244","v":4.248186666666666},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.160921993383844}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R250*Bilans!F250+S250","v":13.553983333333335},{"v":0.1325256167006255,"d":"13.25%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E10'!$C$39+'E10'!$C$40)","v":1.7962499999999997},null,11.757733333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC250*Bilans!F250+AD250","v":5.716366666666667},5.500654716981132,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ250*Bilans!F250+AK250","v":13.553983333333335},{"v":0.1325256167006255,"d":"13.25%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":11.757733333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU250*Bilans!F250+AV250","v":5.716366666666667},5.500654716981132,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W250<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W250<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W250<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W250<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W250<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W250<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB250*Bilans!F250+BC250","v":11.50953888888889},{"v":0.1560662001615085,"d":"15.61%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":9.71328888888889},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W250<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W250<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W250<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W250<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM250*Bilans!F250+BN250","v":5.465351851851851},5.25911215932914,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F250<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F250<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F250<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F250<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F250*BT250+BU250","v":4.000553333333333},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.2946825689113006}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E10'!$C$39+'E10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W260<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W260<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W260<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W260<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W260<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W260<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB260*Bilans!F260+BC260","v":7.195555555555555},{"v":0,"d":"0.00%"},0,null,7.195555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W260<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W260<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W260<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W260<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.292532407407408},2.2060217505241093,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F260<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F260<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F260<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F260<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F260*BT260+BU260","v":4.893648333333334},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":1.8759010404302991}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R277*Bilans!F277+S277","v":14.444004166666666},{"v":0.08574059420849657,"d":"8.57%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E10'!$C$39+'E10'!$C$40)","v":1.2384375000000003},null,13.205566666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC277*Bilans!F277+AD277","v":6.068408333333332},5.839411792452829,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ277*Bilans!F277+AK277","v":14.444004166666666},{"v":0.08574059420849657,"d":"8.57%"},1.2384375000000003,null,13.205566666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU277*Bilans!F277+AV277","v":6.068408333333332},5.839411792452829,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W277<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W277<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W277<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W277<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W277<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W277<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB277*Bilans!F277+BC277","v":12.399559722222223},{"v":0.09987753821456252,"d":"9.99%"},1.2384375000000003,null,11.161122222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W277<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W277<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W277<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W277<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM277*Bilans!F277+BN277","v":5.7656064814814805},5.548036425576519,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F277<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F277<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F277<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F277<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F277*BT277+BU277","v":4.320861666666667},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.1245762322870014}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R286*Bilans!F286+S286","v":13.664675},{"v":0.12637512417968225,"d":"12.64%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E10'!$C$39+'E10'!$C$40)","v":1.7268749999999997},null,11.937800000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC286*Bilans!F286+AD286","v":5.760149999999999},5.542785849056603,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":13.664675},{"v":0.12637512417968225,"d":"12.64%"},1.7268749999999997,null,11.937800000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU286*Bilans!F286+AV286","v":5.760149999999999},5.542785849056603,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W286<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W286<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W286<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W286<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W286<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W286<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB286*Bilans!F286+BC286","v":11.620230555555558},{"v":0.14860935776996195,"d":"14.86%"},1.7268749999999997,null,9.893355555555559,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W286<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W286<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W286<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W286<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM286*Bilans!F286+BN286","v":5.502694444444444},5.295045597484276,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F286<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F286<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F286<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F286<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F286*BT286+BU286","v":4.04039},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.2720578954011863}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R292*Bilans!F292+S292","v":11.999750000000002},{"v":0.20672305673034846,"d":"20.67%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E10'!$C$39+'E10'!$C$40)","v":2.4806249999999994},null,9.519125000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC292*Bilans!F292+AD292","v":5.248916666666667},5.050844339622642,259.7901786084905,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.136645190090576},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ292*Bilans!F292+AK292","v":9.118166666666669},{"v":0.2720530442888737,"d":"27.21%"},2.4806249999999994,null,6.637541666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU292*Bilans!F292+AV292","v":3.973583333333333},3.82363679245283,196.66875841981127,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.352890350612064},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W292<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W292<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W292<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W292<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W292<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W292<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB292*Bilans!F292+BC292","v":14.465305555555556},{"v":0.1714879088086244,"d":"17.15%"},2.4806249999999994,null,11.984680555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W292<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W292<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W292<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W292<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM292*Bilans!F292+BN292","v":4.750305555555558},4.571048742138367,235.11189205188685,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":14.51552012306053},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F292<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F292<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F292<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F292<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F292*BT292+BU292","v":3.625883333333333},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.53179684950334}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R309*Bilans!F309+S309","v":10.764499999999998},{"v":0.26232059083097226,"d":"26.23%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E10'!$C$39+'E10'!$C$40)","v":2.8237500000000004},null,7.940749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC309*Bilans!F309+AD309","v":4.9795},4.791594339622641,285.914434245283,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.06444422130736},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ309*Bilans!F309+AK309","v":7.582999999999999},{"v":0.372379005670579,"d":"37.24%"},2.8237500000000004,null,4.759249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU309*Bilans!F309+AV309","v":3.7854999999999994},3.6426509433962257,217.35698179245279,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.13139611676133},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W309<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W309<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W309<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W309<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W309<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W309<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB309*Bilans!F309+BC309","v":13.230055555555554},{"v":0.21343447789334896,"d":"21.34%"},2.8237500000000004,null,10.406305555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W309<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W309<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W309<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W309<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM309*Bilans!F309+BN309","v":4.565611111111113},4.393323899371071,262.1496370754718,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":17.520743237487977},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F309<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F309<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F309<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F309<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F309*BT309+BU309","v":3.4560999999999993},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":2.6561731431382203}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R315*Bilans!F315+S315","v":12.789499999999999},{"v":0.17680519175886475,"d":"17.68%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E10'!$C$39+'E10'!$C$40)","v":2.2612500000000004},null,10.528249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC315*Bilans!F315+AD315","v":5.421166666666666},5.216594339622641,240.8501606603774,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.417276506938132},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ315*Bilans!F315+AK315","v":10.099666666666664},{"v":0.22389352783920272,"d":"22.39%"},2.2612500000000004,null,7.838416666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU315*Bilans!F315+AV315","v":4.0938333333333325},3.9393490566037728,181.87974594339624,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.119071487244094},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W315<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W315<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W315<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W315<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W315<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W315<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB315*Bilans!F315+BC315","v":15.255055555555554},{"v":0.14822954867421004,"d":"14.82%"},2.2612500000000004,null,12.993805555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W315<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W315<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W315<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W315<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM315*Bilans!F315+BN315","v":4.868388888888891},4.684676100628932,216.2914955660379,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":12.713643103736457},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F315<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F315<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F315<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F315<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F315*BT315+BU315","v":3.7344333333333326},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.4582042790963383}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R325*Bilans!F325+S325","v":8.97825},{"v":0.3797719488764515,"d":"37.98%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E10'!$C$39+'E10'!$C$40)","v":3.4096875000000004},null,5.568562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.51225},4.341976415094339,320.14477602594343,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":21.905905492564365},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ325*Bilans!F325+AK325","v":6.940433333333333},{"v":0.4912787626132855,"d":"49.13%"},3.4096875000000004,null,3.5307458333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU325*Bilans!F325+AV325","v":3.432725},3.432725,253.10339606250005,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":27.708285691396785},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W325<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W325<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W325<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W325<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W325<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W325<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB325*Bilans!F325+BC325","v":10.393805555555556},{"v":0.32804996031290007,"d":"32.80%"},3.4096875000000004,null,6.984118055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W325<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W325<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W325<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W325<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM325*Bilans!F325+BN325","v":4.226884259259259},4.067379192872116,299.8980363384434,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":23.384818697672518},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F325<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F325<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F325<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F325<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F325*BT325+BU325","v":3.122511666666666},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.939940977001955}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R342*Bilans!F342+S342","v":7.130259259259259},{"v":0.5879870349112026,"d":"58.80%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E10'!$C$39+'E10'!$C$40)","v":4.1925},null,2.937759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.9232962962962965},3.8492718378756123,356.13463044025167,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":31.0060720642346},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ342*Bilans!F342+AK342","v":6.647074074074075},{"v":0.6307286413961029,"d":"63.07%"},4.1925,null,2.454574074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU342*Bilans!F342+AV342","v":2.989333333333333},2.59451572327044,240.04459471698112,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":46.00118585889929},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W342<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W342<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W342<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W342<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W342<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W342<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB342*Bilans!F342+BC342","v":7.130259259259259},{"v":0.5879870349112026,"d":"58.80%"},4.1925,null,2.937759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W342<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W342<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W342<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W342<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.9232962962962965},3.8492718378756123,356.13463044025167,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":31.0060720642346},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F342<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F342<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F342<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F342<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F342*BT342+BU342","v":2.7085925925925927},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":3.3892140239566815}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R352*Bilans!F352+S352","v":7.213273148148148},{"v":0.6354171547179934,"d":"63.54%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E10'!$C$39+'E10'!$C$40)","v":4.5834375},null,2.6298356481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.712865740740741},3.2224872466806427,328.3795066548742,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":40.79278362867249},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ352*Bilans!F352+AK352","v":6.529310185185186},{"v":0.7019788262471716,"d":"70.20%"},4.5834375,null,1.9458726851851864,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU352*Bilans!F352+AV352","v":2.8503333333333334},2.4738742138364778,252.09396707547168,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":53.136988236819505},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W352<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W352<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W352<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W352<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W352<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W352<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB352*Bilans!F352+BC352","v":7.213273148148148},{"v":0.6354171547179934,"d":"63.54%"},4.5834375,null,2.6298356481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W352<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W352<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W352<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W352<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.712865740740741},3.2224872466806427,328.3795066548742,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":40.79278362867249},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F352<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F352<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F352<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F352<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F352*BT352+BU352","v":2.600481481481481},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.530115505675588}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R358*Bilans!F358+S358","v":7.120106481481481},{"v":0.5821103252851374,"d":"58.21%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E10'!$C$39+'E10'!$C$40)","v":4.1446875},null,2.9754189814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.9490324074074077},3.874522361984627,354.0247945204403,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":30.421949852839095},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ358*Bilans!F358+AK358","v":6.661476851851853},{"v":0.6221874806707165,"d":"62.22%"},4.1446875,null,2.5167893518518527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU358*Bilans!F358+AV358","v":3.006333333333333},2.609270440251572,238.41556330188678,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":45.173747872848146},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W358<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W358<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W358<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W358<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W358<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W358<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB358*Bilans!F358+BC358","v":7.120106481481481},{"v":0.5821103252851374,"d":"58.21%"},4.1446875,null,2.9754189814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W358<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W358<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W358<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W358<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.9490324074074077},3.874522361984627,354.0247945204403,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":30.421949852839095},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F358<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F358<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F358<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F358<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F358*BT358+BU358","v":2.7218148148148145},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.3727496632149037}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R369*Bilans!F369+S369","v":7.14675},{"v":0.5644611186903138,"d":"56.45%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E10'!$C$39+'E10'!$C$40)","v":4.0340625},null,3.1126875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC369*Bilans!F369+AD369","v":4.01275},3.9370377358490565,349.28414533018866,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":29.068955564714397},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ369*Bilans!F369+AK369","v":6.696233333333334},{"v":0.6024375644018777,"d":"60.24%"},4.0340625,null,2.6621708333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU369*Bilans!F369+AV369","v":3.0497750000000003},2.646974528301887,234.83296271462265,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":43.23637185637002},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W369<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W369<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W369<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W369<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W369<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W369<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB369*Bilans!F369+BC369","v":8.562305555555556},{"v":0.471142085951668,"d":"47.11%"},4.0340625,null,4.5282430555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W369<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W369<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W369<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W369<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM369*Bilans!F369+BN369","v":3.8908009259259257},3.8908009259259257,345.1821311458333,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":29.414400062826257},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F369<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F369<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F369<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F369<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F369*BT369+BU369","v":2.7573216666666664},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.329317761861904}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R370*Bilans!F370+S370","v":7.157333333333333},{"v":0.6035767511177348,"d":"60.36%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E10'!$C$39+'E10'!$C$40)","v":4.32},null,2.8373333333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.854666666666667},3.345559748427673,319.768600754717,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":36.85428127772849},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ370*Bilans!F370+AK370","v":6.608666666666667},{"v":0.6536870775749016,"d":"65.37%"},4.32,null,2.288666666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU370*Bilans!F370+AV370","v":2.944},2.5551698113207544,244.22313056603772,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":48.25440542296788},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W370<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W370<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W370<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W370<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W370<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W370<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB370*Bilans!F370+BC370","v":7.157333333333333},{"v":0.6035767511177348,"d":"60.36%"},4.32,null,2.8373333333333326,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W370<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W370<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W370<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W370<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.854666666666667},3.345559748427673,319.768600754717,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":36.85428127772849},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F370<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F370<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F370<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F370<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F370*BT370+BU370","v":2.6733333333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":3.433915211970075}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R371*Bilans!F371+S371","v":7.47675},{"v":0.5245009529541579,"d":"52.45%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E10'!$C$39+'E10'!$C$40)","v":3.9215625},null,3.5551875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC371*Bilans!F371+AD371","v":4.10275},4.025339622641511,346.2496509905662,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":27.566015641478742},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ371*Bilans!F371+AK371","v":6.740233333333333},{"v":0.5818140568823038,"d":"58.18%"},3.9215625,null,2.8186708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU371*Bilans!F371+AV371","v":3.1187750000000003},3.059930188679246,263.2075450047171,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":36.26310672397878},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W371<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W371<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W371<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W371<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W371<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W371<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB371*Bilans!F371+BC371","v":8.892305555555556},{"v":0.4410062694651743,"d":"44.10%"},3.9215625,null,4.970743055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W371<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W371<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W371<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W371<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM371*Bilans!F371+BN371","v":3.951356481481481},3.951356481481481,339.8858061458333,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":28.082147363833105},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F371<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F371<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F371<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F371<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F371*BT371+BU371","v":2.8231216666666663},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.2517195799212812}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17435.11381568796},{"$f":"SUM(AA7:AA372)","v":29.573384312044368},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.117043655183569},{"$f":"SUM(AF7:AF372)/229","v":3.840427821217031},{"$f":"SUM(AG7:AG372)/Z373","v":3.534346380915231},{"$f":"SUM(AH7:AH372)","v":6871.414834909353},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17353.85902137796},{"$f":"SUM(AS7:AS372)","v":110.82817862204386},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.388041531427815},{"$f":"SUM(AX7:AX372)/229","v":3.117575652976995},{"$f":"SUM(AY7:AY372)/AR373","v":2.697233208563445},{"$f":"SUM(AZ7:AZ372)","v":9292.512476566662},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17455.107542207526},{"$f":"SUM(BK7:BK372)","v":9.579657792478251},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9905758555717292},{"$f":"SUM(BP7:BP372)/229","v":3.7225368604725673},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3319582272506505},{"$f":"SUM(BR7:BR372)","v":7939.271508319069},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1320.5930523642064},null,{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":1000.326615294619},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6180631571622093}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A10","index":44,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.72},{"$f":"E7*Dane!$E$26","v":7.72},{"$f":"F7*Dane!$E$26","v":9.7},{"$f":"G7*Dane!$E$26","v":10.97},{"$f":"H7*Dane!$E$26","v":11.95},{"$f":"I7*Dane!$E$26","v":15.84},{"$f":"S5*T3+S6","v":16.817999999999998},{"$f":"$S$5*U3+$S$6","v":18.285},{"$f":"J7*Dane!$E$26","v":20.73},{"$f":"K7*Dane!$E$26","v":22.4}]
[null,"Q",null,6.72,7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.24749999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14111111111111127},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19599999999999973},{"$f":"(S4-R4)/(S3-R3)","v":1.2966666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.48900000000000005},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16699999999999982}]
[null,"COP",null,2.39,2.66,3.16,4.46,5.31,5.85,8.55,8.87,null,"b=",{"$f":"N4-N5*$N$3","v":10.719999999999999},{"$f":"O4-O5*O3","v":11.4325},{"$f":"P4-P5*P3","v":10.687777777777779},{"$f":"Q4-Q5*Q3","v":10.578000000000001},{"$f":"R4-R5*R3","v":2.8733333333333313},{"$f":"S4-S5*$S$3","v":10.95},null,null,{"$f":"V4-V5*V3","v":17.390000000000004}]
[{"$nulls":3},{"$f":"D5","v":6.72},7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.719999999999999},7.720000000000001,9.7,10.97,11.95,15.84,{"$f":"T4","v":16.817999999999998},{"$f":"U4","v":18.285},{"$f":"V5*V3+V6","v":20.73},{"$f":"W4","v":22.4}]
[null,"Q",null,6.32,7.3,8.23,9.86,10.72,13.22,20.24,22.96,null,"COP",{"$f":"D6","v":2.39},2.66,3.16,4.46,5.31,5.85,{"$f":"T3*S10+S11","v":6.390000000000001},{"$f":"U3*S10+S11","v":7.2},{"$f":"J6","v":8.55},{"$f":"K6","v":8.87}]
[null,"COP",null,2.05,2.27,2.67,3.55,4.14,4.52,6.18,9.07,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.054000000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.0625},{"$f":"(Q9-P9)/(Q3-P3)","v":0.14444444444444443},{"$f":"(R9-Q9)/(R3-Q3)","v":0.16999999999999993},{"$f":"(S9-R9)/(S3-R3)","v":0.18000000000000002},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.27000000000000013},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03199999999999985}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.47},{"$f":"O9-O10*O3","v":3.5975},{"$f":"P9-P10*P3","v":4.171111111111111},{"$f":"Q9-Q10*Q3","v":4.12},{"$f":"R9-R10*R3","v":4.049999999999999},{"$f":"S9-S10*$S$3","v":3.1499999999999986},null,null,{"$f":"V9-V10*V3","v":7.910000000000004}]
[null,"Q",null,6.12,7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.878,"d":"1.88"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.082,"d":"2.08"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.4539999999999997,"d":"2.45"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":3.17},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.6719999999999997,"d":"3.67"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.008,"d":"4.01"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.524,"d":"5.52"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.854000000000001,"d":"7.85"}},null,"COP=",{"$f":"N10*N3+N11","v":2.39},{"$f":"O10*O3+O11","v":2.66},3.16,4.46,5.309999999999999,5.85,{"$f":"T9","v":6.390000000000001},{"$f":"U9","v":7.2},8.55,{"$f":"W9","v":8.87}]
[null,"Qmax",null,{"$f":"D12","v":6.12},7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.62,1.8,2.13,2.6,2.97,3.24,4.54,6.03,null,"Q",{"$f":"D9*Dane!$E$26","v":6.32},{"$f":"E9*Dane!$E$26","v":7.3},{"$f":"F9*Dane!$E$26","v":8.23},{"$f":"G9*Dane!$E$26","v":9.86},{"$f":"H9*Dane!$E$26","v":10.72},{"$f":"I9*Dane!$E$26","v":13.22},{"$f":"S16*T14+S17","v":14.623999999999999},{"$f":"$S$16*U14+$S$17","v":16.729999999999997},{"$f":"J9*Dane!$E$26","v":20.24},{"$f":"K9*Dane!$E$26","v":22.96}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1959999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.11625000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.181111111111111},{"$f":"(R15-Q15)/(R3-Q3)","v":0.17200000000000024},{"$f":"(S15-R15)/(S3-R3)","v":0.8333333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.7019999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.27200000000000024}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.239999999999998},{"$f":"O15-O16*O3","v":9.043750000000001},{"$f":"P15-P16*P3","v":9.497777777777777},{"$f":"Q15-Q16*Q3","v":9.515999999999998},{"$f":"R15-R16*R3","v":4.886666666666667},{"$f":"S15-S16*$S$3","v":6.200000000000003},null,null,{"$f":"V15-V16*V14","v":14.799999999999994}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.32},{"$f":"O16*O14+O17","v":7.3},8.23,9.86,10.72,13.22,{"$f":"T15","v":14.623999999999999},{"$f":"U15","v":16.729999999999997},20.24,{"$f":"W15","v":22.96}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2.05},2.27,2.67,3.55,4.14,4.52,{"$f":"T14*S21+S22","v":4.851999999999999},{"$f":"U14*S21+S22","v":5.35},{"$f":"J10","v":6.18},{"$f":"K10","v":9.07}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04400000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.04999999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.09777777777777777},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11799999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.12666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.166},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.28900000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.9300000000000006},{"$f":"O20-O21*O14","v":3.0199999999999996},{"$f":"P20-P21*P14","v":3.3544444444444443},{"$f":"Q20-Q21*Q14","v":3.314},{"$f":"R20-R21*R14","v":3.2533333333333334},{"$f":"S20-S21*$S$3","v":2.8599999999999994},null,null,{"$f":"V20-V21*V14","v":0.3999999999999986}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,16 | 4,46 | 5,31"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.05},{"$f":"O21*O14+O22","v":2.2699999999999996},2.67,3.55,4.14,4.52,{"$f":"T20","v":4.851999999999999},{"$f":"U20","v":5.35},6.18,{"$f":"W20","v":9.07}]
[null,47276,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":14.719999999999999},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.12},{"$f":"E14*Dane!$E$26","v":7.14},{"$f":"F14*Dane!$E$26","v":9.18},{"$f":"G14*Dane!$E$26","v":10.86},{"$f":"H14*Dane!$E$26","v":11.86},{"$f":"I14*Dane!$E$26","v":15.16},{"$f":"S27*T25+S28","v":16.066000000000003},{"$f":"S27*U25+S28","v":17.425},{"$f":"J14*Dane!$E$26","v":19.69},{"$f":"K14*Dane!$E$26","v":21.88}]
[null,{"$f":"D14+8","v":14.120000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2039999999999999},{"$f":"(P26-O26)/(P3-O3)","v":0.255},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":1.1000000000000003},{"$f":"(V26-S26)/(V3-S3)","v":0.4530000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21899999999999978}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.719999999999999},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.2},10.965,10.486666666666666,10.459999999999999,4.1599999999999975,10.629999999999999,null,null,{"$f":"V26-V27*V25","v":15.310000000000006}]
[null,{"$f":"D9+8","v":14.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.120000000000001},{"$f":"O27*O25+O28","v":7.14},9.18,10.86,11.86,15.16,{"$f":"T26","v":16.066000000000003},{"$f":"U26","v":17.425},19.69,{"$f":"W26","v":21.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.878,"d":"1.88"}},{"v":2.082,"d":"2.08"},{"v":2.4539999999999997,"d":"2.45"},3.17,{"v":3.6719999999999997,"d":"3.67"},{"v":4.008,"d":"4.01"},{"$f":"T25*S32+S33","v":4.3112},{"$f":"U25*S32+S33","v":4.766},{"$f":"J13","v":5.524},{"$f":"K13","v":7.854000000000001}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04079999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.046499999999999986},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07955555555555557},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10039999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.1120000000000001},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1516},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2330000000000001}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.694},{"$f":"O31-O32*O25","v":2.7794999999999996},{"$f":"P31-P32*P25","v":3.0108888888888887},{"$f":"Q31-Q32*Q25","v":2.9692},{"$f":"R31-R32*R25","v":2.887999999999999},{"$f":"S31-S32*$S$3","v":2.492},null,null,{"$f":"V31-V32*V25","v":0.8639999999999981}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8780000000000001},{"$f":"O32*O25+O33","v":2.082},2.4539999999999997,3.17,3.6719999999999997,4.008,{"$f":"T31","v":4.3112},{"$f":"U31","v":4.766},5.524,{"$f":"W31","v":7.854000000000001}]
[{"$nulls":13},70,70,55,55,45,45]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-14.635294117647055},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-14.671957671957673},-16.901365705614563,-14.43705463182899,1.069003285870757,-9.03361344537815,20,20,-32.88265306122452,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-14.671957671957673,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-14.671957671957673},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.8587951807228915},{"$f":"E66*Dane!$E$26","v":5.68},{"$f":"F66*Dane!$E$26","v":6.64},{"$f":"G66*Dane!$E$26","v":9.33},{"$f":"H66*Dane!$E$26","v":10.78},{"$f":"I66*Dane!$E$26","v":13.76},{"$f":"I57*J52+I58","v":14.373999999999999},{"$f":"I57*K52+I58","v":15.294999999999998},{"$f":"L66*Dane!$E$26","v":16.83},{"$f":"M66*Dane!$E$26","v":20.74}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.6462814070351761},1.81,1.99,2.24,2.53,2.69,null,null,3.3,4.09]
[null,"Q",null,{"$f":"D54","v":4.8587951807228915},5.68,6.64,9.33,10.78,13.76,null,null,{"$f":"L54","v":16.83},{"$f":"M54","v":20.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.16424096385542164},{"$f":"(F54-E54)/(F52-E52)","v":0.12},{"$f":"(G54-F54)/(G52-F52)","v":0.2988888888888889},{"$f":"(H54-G54)/(H52-G52)","v":0.28999999999999987},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":8.143614457831324},7.4799999999999995,8.732222222222223,8.75,3.8266666666666644,10.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.8587951807228915},5.68,6.640000000000001,9.33,10.78,13.76]
[null,"COP",null,{"$f":"D55","v":1.6462814070351761},1.81,1.99,2.24,2.53,2.69,null,null,{"$f":"L55","v":3.3},{"$f":"M55","v":4.09}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.032743718592964786},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},{"$f":"(G61-F61)/(G52-F52)","v":0.027777777777777804},{"$f":"(H61-G61)/(H52-G52)","v":0.05799999999999992},{"$f":"(I61-H61)/(I52-H52)","v":0.05333333333333338},{"$f":"(L61-I61)/(L52-I52)","v":0.060999999999999985}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.301155778894472},2.1475,2.184444444444445,2.1240000000000006,2.1566666666666663,2.08]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.6462814070351763},1.81,1.9900000000000002,2.24,2.53,2.69]
[{"$nulls":3},{"$f":"E66/F66*E66","v":4.8587951807228915},5.68,6.64,9.33,10.78,13.76,null,null,16.83,20.74]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A16","index":45,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":6808.212562621664},null,null,"COP",{"$f":"K13","v":3.9862431108240854},{"$f":"L13","v":3.3762870190435588},{"$f":"M13","v":3.829562121305707},{"$f":"N13","v":3.3360467908653857},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997913458487375},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997913458487375},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9973313741322389},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9973379227669394},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.9862431108240854},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.0865415126247733E-4},{"$f":"1-L3","v":2.0865415126247733E-4},{"$f":"1-M3","v":2.6686258677610653E-3},{"$f":"1-N3","v":2.6620772330605558E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997913458487375},null,null,"COP-Inst",{"$f":"K14","v":3.9864518085209886},{"$f":"L14","v":3.3764957167404623},{"$f":"M14","v":3.8322378877931325},{"$f":"N14","v":3.3387159736692196}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0865415126247733E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.9864518085209886},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R7*Bilans!F7+S7","v":13.06175},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.30389304649070764,"d":"30.39%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":9.092375},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC7*Bilans!F7+AD7","v":4.3723833333333335},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":4.207387735849057},{"$f":"AF7*Z7","v":366.736951995283},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":26.725098103493153},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ7*Bilans!F7+AK7","v":13.2448},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.299693087098333,"d":"29.97%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":9.275424999999998},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU7*Bilans!F7+AV7","v":3.5815666666666663},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.4464132075471694},{"$f":"AX7*AR7","v":300.406607235849},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":32.62605010733062},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB7*Bilans!F7+BC7","v":13.06175},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.30389304649070764,"d":"30.39%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":9.092375},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W7<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W7<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W7<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W7<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM7*Bilans!F7+BN7","v":4.24975},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":4.089382075471698},{"$f":"BP7*BJ7","v":356.4509886084905},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":27.49629355360004},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F7<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F7<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F7<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F7<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F7*BT7+BU7","v":3.3132666666666664},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.770679490533009},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC7*Bilans!F7+CD7","v":13.5177},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.2936427794669212,"d":"29.36%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":9.548324999999998},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN7*Bilans!F7+CO7","v":3.3132666666666664},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.1882377358490563},{"$f":"CQ7*CK7","v":277.902742245283},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":35.26802557277161}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R8*Bilans!F8+S8","v":12.427222222222222},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3759890920470294,"d":"37.60%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":7.754722222222221},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC8*Bilans!F8+AD8","v":3.8850000000000002},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.7383962264150945},{"$f":"AF8*Z8","v":388.9427433962264},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":35.90084942084942},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ8*Bilans!F8+AK8","v":12.509},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3735310576385003,"d":"37.35%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":7.8365},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU8*Bilans!F8+AV8","v":3.2049259259259264},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.0839853249475895},{"$f":"AX8*AR8","v":320.8578332075472},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":43.51888412513144},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB8*Bilans!F8+BC8","v":12.427222222222222},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3759890920470294,"d":"37.60%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":7.754722222222221},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W8<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W8<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W8<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W8<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM8*Bilans!F8+BN8","v":3.8850000000000002},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.7383962264150945},{"$f":"BP8*BJ8","v":388.9427433962264},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":35.90084942084942},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F8<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F8<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F8<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F8<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F8*BT8+BU8","v":3.0036370370370364},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0562947143093195},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC8*Bilans!F8+CD8","v":12.87351851851852},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.36295438525828216,"d":"36.30%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":8.20101851851852},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN8*Bilans!F8+CO8","v":3.0036370370370364},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.890292243186582},{"$f":"CQ8*CK8","v":300.70600498113197},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":46.43530435940626}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":4392.552622181951},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R9*Bilans!F9+S9","v":12.33486111111111},{"v":0.39324520611185554,"d":"39.32%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.850625},null,7.48423611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC9*Bilans!F9+AD9","v":3.76625},3.6241273584905658,392.5473548349056,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":38.55448116983269},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ9*Bilans!F9+AK9","v":12.34275},{"v":0.3929938627939478,"d":"39.30%"},4.850625,null,7.492125000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU9*Bilans!F9+AV9","v":3.1090462962962966},2.9917237945492667,324.0485628066038,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":46.70429477967607},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB9*Bilans!F9+BC9","v":12.33486111111111},{"v":0.39324520611185554,"d":"39.32%"},4.850625,null,7.48423611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W9<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W9<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W9<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W9<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM9*Bilans!F9+BN9","v":3.76625},3.6241273584905658,392.5473548349056,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":38.55448116983269},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F9<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F9<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F9<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F9<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F9*BT9+BU9","v":2.9257018518518514},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.137708647307801},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC9*Bilans!F9+CD9","v":12.737175925925927},{"v":0.38082421317010934,"d":"38.08%"},4.850625,null,7.886550925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN9*Bilans!F9+CO9","v":2.9257018518518514},2.815298008385744,304.93900377830187,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":49.63110462331386}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R10*Bilans!F10+S10","v":11.74423611111111},{"v":0.5100108209109669,"d":"51.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A16'!$C$39+'251.A16'!$C$40)","v":5.9896875},null,5.754548611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC10*Bilans!F10+AD10","v":3.0068750000000004},2.950141509433963,400.1940711084907,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":59.31638344818763},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ10*Bilans!F10+AK10","v":11.279625},{"v":0.5310183184281392,"d":"53.10%"},5.9896875,null,5.2899375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU10*Bilans!F10+AV10","v":2.495921296296297},2.4488284416491974,332.18970018081774,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":71.45936482269433},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB10*Bilans!F10+BC10","v":11.74423611111111},{"v":0.5100108209109669,"d":"51.00%"},5.9896875,null,5.754548611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W10<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W10<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W10<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W10<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM10*Bilans!F10+BN10","v":3.0068750000000004},2.950141509433963,400.1940711084907,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":59.31638344818763},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F10<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F10<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F10<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F10<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F10*BT10+BU10","v":2.427326851851851},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.7819381403029486},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC10*Bilans!F10+CD10","v":11.865300925925927},{"v":0.5048070451304281,"d":"50.48%"},5.9896875,null,5.875613425925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN10*Bilans!F10+CO10","v":2.427326851851851},2.38152823200559,323.0602584921383,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":73.47875311670428}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.975976773005538},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R11*Bilans!F11+S11","v":11.824444444444444},{"v":0.4934692726931028,"d":"49.35%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A16'!$C$39+'251.A16'!$C$40)","v":5.835},null,5.989444444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC11*Bilans!F11+AD11","v":3.1100000000000003},3.1100000000000003,410.33340000000004,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":54.72752411575563},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ11*Bilans!F11+AK11","v":11.424},{"v":0.5107668067226891,"d":"51.08%"},5.835,null,5.5889999999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU11*Bilans!F11+AV11","v":2.5791851851851857},2.5305213137665974,333.87698213836484,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":67.25989584599036},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB11*Bilans!F11+BC11","v":11.824444444444444},{"v":0.4934692726931028,"d":"49.35%"},5.835,null,5.989444444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W11<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W11<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W11<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W11<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM11*Bilans!F11+BN11","v":3.1100000000000003},3.1100000000000003,410.33340000000004,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":54.72752411575563},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F11<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F11<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F11<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F11<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F11*BT11+BU11","v":2.4950074074074067},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.679347793816393},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC11*Bilans!F11+CD11","v":11.983703703703705},{"v":0.4869112374830015,"d":"48.69%"},5.835,null,6.148703703703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN11*Bilans!F11+CO11","v":2.4950074074074067},2.4950074074074067,329.19127733333323,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":68.21727241958759}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R12*Bilans!F12+S12","v":11.71409722222222},{"v":0.5162849842604177,"d":"51.63%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A16'!$C$39+'251.A16'!$C$40)","v":6.047812500000001},null,5.666284722222219,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC12*Bilans!F12+AD12","v":2.9681249999999997},2.912122641509434,399.0991277122642,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":60.708732688663204},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ12*Bilans!F12+AK12","v":11.225375},{"v":0.5387626248566307,"d":"53.88%"},6.047812500000001,null,5.177562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU12*Bilans!F12+AV12","v":2.4646342592592596},2.418131726065689,331.3989077279876,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":73.11068834436088},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB12*Bilans!F12+BF8","v":3.869930555555555},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.177881944444446,0.3601106919972214,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":87.6952299385108},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":49.35227006148921},null,{"$f":"IF(Bilans!W12<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W12<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W12<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W12<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W12<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM12*Bilans!F12+BN12","v":2.9681249999999997},2.1840919811320756,191.534448492235,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":115.46025364582023},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F12<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F12<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F12<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F12<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F12*BT12+BU12","v":2.4018953703703696},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.8219816371869917},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC12*Bilans!F12+CD12","v":11.820810185185186},{"v":0.5116241954024114,"d":"51.16%"},6.047812500000001,null,5.772997685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":49.35227006148921},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN12*Bilans!F12+CO12","v":2.4018953703703696},2.356576589797344,322.96293019025154,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":138.6848099639499}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":5331.994743354372},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.9862431108240854},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.3762870190435588},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.829562121305707},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.3360467908653857},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R13*Bilans!F13+S13","v":11.753472222222221},{"v":0.5080945347119645,"d":"50.81%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A16'!$C$39+'251.A16'!$C$40)","v":5.971875},null,5.781597222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC13*Bilans!F13+AD13","v":3.0187500000000003},2.9617924528301893,400.50838443396236,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":58.8968514094601},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ13*Bilans!F13+AK13","v":11.296249999999999},{"v":0.5286599535243998,"d":"52.87%"},5.971875,null,5.324374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU13*Bilans!F13+AV13","v":2.50550925925926},2.458235499650595,332.41489544025166,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":70.96156980272815},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB13*Bilans!F13+BC13","v":11.753472222222221},{"v":0.5080945347119645,"d":"50.81%"},5.971875,null,5.781597222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W13<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W13<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W13<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W13<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM13*Bilans!F13+BN13","v":3.0187500000000003},2.9617924528301893,400.50838443396236,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":58.8968514094601},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F13<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F13<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F13<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F13<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F13*BT13+BU13","v":2.43512037037037},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.769834178095996},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC13*Bilans!F13+CD13","v":11.878935185185187},{"v":0.5027281407720637,"d":"50.27%"},5.971875,null,5.907060185185187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN13*Bilans!F13+CO13","v":2.43512037037037},2.3891747030048913,323.0761492138364,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":73.01276452517456}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.9864518085209886},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.3764957167404623},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.8322378877931325},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.3387159736692196},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R14*Bilans!F14+S14","v":12.08986111111111},{"v":0.44029662136546927,"d":"44.03%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A16'!$C$39+'251.A16'!$C$40)","v":5.323125},null,6.76673611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC14*Bilans!F14+AD14","v":3.45125},3.45125,412.95931875,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":44.724360738862735},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ14*Bilans!F14+AK14","v":11.90175},{"v":0.44725565568088727,"d":"44.73%"},5.323125,null,6.578625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU14*Bilans!F14+AV14","v":2.8547129629629633},2.8547129629629633,341.5806795833334,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":54.070217217142535},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB14*Bilans!F14+BC14","v":12.08986111111111},{"v":0.44029662136546927,"d":"44.03%"},5.323125,null,6.76673611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W14<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W14<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W14<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W14<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM14*Bilans!F14+BN14","v":3.45125},3.45125,412.95931875,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":44.724360738862735},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F14<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F14<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F14<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F14<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F14*BT14+BU14","v":2.718968518518518},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3762803568619097},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC14*Bilans!F14+CD14","v":12.37550925925926},{"v":0.4301338141715081,"d":"43.01%"},5.323125,null,7.05238425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN14*Bilans!F14+CO14","v":2.718968518518518},2.718968518518518,325.3381780833333,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":56.769671641547085}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.2754509410886863},{"$nulls":4},{"$f":"F11","v":3.975976773005538},{"$f":"F15","v":3.2754509410886863},{"$f":"F28","v":3.7959358793729},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R15*Bilans!F15+S15","v":11.816180555555555},{"v":0.49516317667040843,"d":"49.52%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A16'!$C$39+'251.A16'!$C$40)","v":5.8509375},null,5.965243055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC15*Bilans!F15+AD15","v":3.099375},3.099375,410.1170484375,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":55.07433756805807},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ15*Bilans!F15+AK15","v":11.409125},{"v":0.5128296429393139,"d":"51.28%"},5.8509375,null,5.5581875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU15*Bilans!F15+AV15","v":2.570606481481482},2.522104472396926,333.73116904874223,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":67.67999774322435},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB15*Bilans!F15+BC15","v":11.816180555555555},{"v":0.49516317667040843,"d":"49.52%"},5.8509375,null,5.965243055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W15<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W15<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W15<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W15<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM15*Bilans!F15+BN15","v":3.099375},3.099375,410.1170484375,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":55.07433756805807},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F15<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F15<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F15<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F15<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F15*BT15+BU15","v":2.488034259259259},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.689659805059551},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC15*Bilans!F15+CD15","v":11.971504629629631},{"v":0.4887386908341373,"d":"48.87%"},5.8509375,null,6.120567129629632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN15*Bilans!F15+CO15","v":2.488034259259259},2.488034259259259,329.22291327083326,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":68.60678238844665}]
[null,10,{"$nulls":8},{"$f":"F19","v":4.055383369847399},{"$f":"F19","v":4.055383369847399},{"$f":"F19","v":4.055383369847399},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R16*Bilans!F16+S16","v":12.468055555555555},{"v":0.36844157290854407,"d":"36.84%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.59375},null,7.874305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC16*Bilans!F16+AD16","v":3.9375},3.7889150943396226,387.0376768867925,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":34.778689075630254},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ16*Bilans!F16+AK16","v":12.5825},{"v":0.36509040333796944,"d":"36.51%"},4.59375,null,7.98875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU16*Bilans!F16+AV16","v":3.247314814814815},3.12477463312369,319.19572877358496,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":42.170561231250225},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB16*Bilans!F16+BC16","v":12.468055555555555},{"v":0.36844157290854407,"d":"36.84%"},4.59375,null,7.874305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W16<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W16<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W16<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W16<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM16*Bilans!F16+BN16","v":3.9375},3.7889150943396226,387.0376768867925,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":34.778689075630254},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F16<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F16<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F16<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F16<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F16*BT16+BU16","v":3.038092592592592},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.02163272521136},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC16*Bilans!F16+CD16","v":12.933796296296297},{"v":0.35517414181909296,"d":"35.52%"},4.59375,null,8.340046296296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN16*Bilans!F16+CO16","v":3.038092592592592},2.923447589098532,298.6301712264151,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":45.074692117409704}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":639.4600898240305},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R17*Bilans!F17+S17","v":12.40486111111111},{"v":0.38014331299333826,"d":"38.01%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.715625},null,7.68923611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC17*Bilans!F17+AD17","v":3.85625},3.710731132075472,389.9050737028302,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":36.52831347125559},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ17*Bilans!F17+AK17","v":12.46875},{"v":0.37819548872180453,"d":"37.82%"},4.715625,null,7.753125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU17*Bilans!F17+AV17","v":3.1817129629629632},3.0616483228511533,321.7026975235849,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":44.27247538142211},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB17*Bilans!F17+BC17","v":12.40486111111111},{"v":0.38014331299333826,"d":"38.01%"},4.715625,null,7.68923611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W17<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W17<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W17<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W17<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM17*Bilans!F17+BN17","v":3.85625},3.710731132075472,389.9050737028302,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":36.52831347125559},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F17<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F17<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F17<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F17<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F17*BT17+BU17","v":2.984768518518518},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.0756153929673813},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC17*Bilans!F17+CD17","v":12.84050925925926},{"v":0.3672459483333634,"d":"36.72%"},4.715625,null,8.124884259259261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN17*Bilans!F17+CO17","v":2.984768518518518},2.8721357442348006,301.7896633254716,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":47.1937129963586}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6808.212562621664},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R18*Bilans!F18+S18","v":12.383958333333332},{"v":0.38404017293878173,"d":"38.40%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.7559375},null,7.628020833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC18*Bilans!F18+AD18","v":3.829375},3.684870283018868,390.7528569870283,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":37.12337599247304},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ18*Bilans!F18+AK18","v":12.431125},{"v":0.3825830325091253,"d":"38.26%"},4.7559375,null,7.6751875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU18*Bilans!F18+AV18","v":3.1600138888888893},3.0407680817610068,322.45064931014156,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":44.98693136793836},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB18*Bilans!F18+BC18","v":12.383958333333332},{"v":0.38404017293878173,"d":"38.40%"},4.7559375,null,7.628020833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W18<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W18<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W18<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W18<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM18*Bilans!F18+BN18","v":3.829375},3.684870283018868,390.7528569870283,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":37.12337599247304},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F18<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F18<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F18<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F18<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F18*BT18+BU18","v":2.967130555555555},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.093898238758547},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC18*Bilans!F18+CD18","v":12.809652777777778},{"v":0.37127762809079523,"d":"37.13%"},4.7559375,null,8.053715277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN18*Bilans!F18+CO18","v":2.967130555555555},2.8551633647798735,302.7686611096697,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":47.91138282574124}]
[null,13,null,null,"COP",{"$f":"BV374","v":4.055383369847399},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":7897.004514706461},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R19*Bilans!F19+S19","v":12.328541666666666},{"v":0.39443533805363573,"d":"39.44%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.8628125},null,7.465729166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC19*Bilans!F19+AD19","v":3.758125},3.616308962264151,392.75827561910376,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":38.74217509122391},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ19*Bilans!F19+AK19","v":12.331375},{"v":0.3943447101397858,"d":"39.43%"},4.8628125,null,7.468562499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU19*Bilans!F19+AV19","v":3.1024861111111117},2.9854111635220133,324.238042942217,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":46.929440310229786},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB19*Bilans!F19+BC19","v":12.328541666666666},{"v":0.39443533805363573,"d":"39.44%"},4.8628125,null,7.465729166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W19<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W19<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W19<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W19<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM19*Bilans!F19+BN19","v":3.758125},3.616308962264151,392.75827561910376,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":38.74217509122391},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F19<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F19<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F19<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F19<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F19*BT19+BU19","v":2.920369444444444},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.14343790216801},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC19*Bilans!F19+CD19","v":12.727847222222223},{"v":0.3820608791964252,"d":"38.21%"},4.8628125,null,7.865034722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN19*Bilans!F19+CO19","v":2.920369444444444},2.8101668238993707,305.2051933266509,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":49.855999226975776}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8104.888184874268},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R20*Bilans!F20+S20","v":11.970763888888888},{"v":0.46386450785768574,"d":"46.39%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A16'!$C$39+'251.A16'!$C$40)","v":5.5528125},null,6.417951388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC20*Bilans!F20+AD20","v":3.298125},3.298125,412.81806093750004,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":48.95693007390563},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ20*Bilans!F20+AK20","v":11.687375},{"v":0.47511203328377843,"d":"47.51%"},5.5528125,null,6.1345624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU20*Bilans!F20+AV20","v":2.7310787037037043},2.7310787037037043,341.8422936458334,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":59.1217216776033},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB20*Bilans!F20+BC20","v":11.970763888888888},{"v":0.46386450785768574,"d":"46.39%"},5.5528125,null,6.417951388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W20<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W20<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W20<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W20<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM20*Bilans!F20+BN20","v":3.298125},3.298125,412.81806093750004,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":48.95693007390563},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F20<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F20<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F20<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F20<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F20*BT20+BU20","v":2.618473148148148},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.505859896440922},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC20*Bilans!F20+CD20","v":12.199699074074076},{"v":0.455159792572297,"d":"45.52%"},5.5528125,null,6.646886574074076,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN20*Bilans!F20+CO20","v":2.618473148148148},2.618473148148148,327.7477377708333,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":61.6642088211571}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":9026.165613235278},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R21*Bilans!F21+S21","v":11.480624999999998},{"v":0.5418912297893191,"d":"54.19%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A16'!$C$39+'251.A16'!$C$40)","v":6.22125},null,5.259374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC21*Bilans!F21+AD21","v":2.9126250000000002},2.8576698113207555,403.53155405660397,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":63.74455833853284},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ21*Bilans!F21+AK21","v":11.55625},{"v":0.5383450513791239,"d":"53.83%"},6.22125,null,5.335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU21*Bilans!F21+AV21","v":2.3633499999999996},2.3187584905660374,327.4318864528302,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":78.559669211403},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB21*Bilans!F21+BC21","v":11.021249999999998},{"v":0.564477713507996,"d":"56.45%"},6.22125,null,4.799999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W21<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W21<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W21<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W21<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM21*Bilans!F21+BN21","v":1.5475000000000003},1.5183018867924534,214.3994094339624,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":119.97673294395426},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F21<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F21<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F21<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F21<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F21*BT21+BU21","v":2.3633499999999996},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.8843167537605527},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC21*Bilans!F21+CD21","v":10.0060625},{"v":0.621748065235451,"d":"62.17%"},6.22125,null,3.7848125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN21*Bilans!F21+CO21","v":1.695125},1.4712405660377357,207.7538803301887,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":123.81448976123993}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R22*Bilans!F22+S22","v":12.583263888888888},{"v":0.347410857675815,"d":"34.74%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.3715625},null,8.211701388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC22*Bilans!F22+AD22","v":4.085625},3.9314504716981133,380.6332060436321,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":31.768065221499334},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ22*Bilans!F22+AK22","v":12.789875},{"v":0.34179868841564126,"d":"34.18%"},4.3715625,null,8.4183125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU22*Bilans!F22+AV22","v":3.3669120370370376},3.239858752620546,313.6750247818397,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":38.54938888893831},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB22*Bilans!F22+BC22","v":12.583263888888888},{"v":0.347410857675815,"d":"34.74%"},4.3715625,null,8.211701388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W22<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W22<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W22<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W22<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM22*Bilans!F22+BN22","v":4.085625},3.9314504716981133,380.6332060436321,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":31.768065221499334},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F22<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F22<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F22<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F22<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F22*BT22+BU22","v":3.1353064814814813},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.9279434256973524},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC22*Bilans!F22+CD22","v":13.103865740740742},{"v":0.3336086149302138,"d":"33.36%"},4.3715625,null,8.732303240740743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN22*Bilans!F22+CO22","v":3.1353064814814813},3.016993029350105,292.09772261910376,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":41.39703797290633}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R23*Bilans!F23+S23","v":12.222569444444444},{"v":0.4145762904462942,"d":"41.46%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A16'!$C$39+'251.A16'!$C$40)","v":5.0671875},null,7.155381944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC23*Bilans!F23+AD23","v":3.621875},3.621875,411.1280859375,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":40.42964624676444},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ23*Bilans!F23+AK23","v":12.140625},{"v":0.41737451737451736,"d":"41.74%"},5.0671875,null,7.0734375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU23*Bilans!F23+AV23","v":2.992476851851852},2.992476851851852,339.68352864583335,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":48.93308528331077},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB23*Bilans!F23+BC23","v":12.222569444444444},{"v":0.4145762904462942,"d":"41.46%"},5.0671875,null,7.155381944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W23<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W23<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W23<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W23<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM23*Bilans!F23+BN23","v":3.621875},3.621875,411.1280859375,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":40.42964624676444},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F23<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F23<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F23<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F23<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F23*BT23+BU23","v":2.8309490740740735},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2427287668544618},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC23*Bilans!F23+CD23","v":12.571412037037039},{"v":0.40307226308957156,"d":"40.31%"},5.0671875,null,7.504224537037039,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN23*Bilans!F23+CO23","v":2.8309490740740735},2.8309490740740735,321.3481067708332,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":51.72510037040975}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R24*Bilans!F24+S24","v":11.64515625},{"v":0.5248158434971621,"d":"52.48%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A16'!$C$39+'251.A16'!$C$40)","v":6.1115625},null,5.53359375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC24*Bilans!F24+AD24","v":2.94065625},2.885172169811321,399.8199463620283,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":61.9598985705212},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ24*Bilans!F24+AK24","v":11.739062500000001},{"v":0.5206175961666444,"d":"52.06%"},6.1115625,null,5.627500000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU24*Bilans!F24+AV24","v":2.3833374999999997},2.3383688679245282,324.04531179481125,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":76.4485780888226},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB24*Bilans!F24+BC24","v":11.155312499999999},{"v":0.547861164803765,"d":"54.79%"},6.1115625,null,5.043749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W24<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W24<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W24<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W24<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM24*Bilans!F24+BN24","v":1.6206250000000006},1.5900471698113217,220.3447616745284,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":112.42746655195934},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F24<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F24<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F24<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F24<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F24*BT24+BU24","v":2.3833374999999997},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.85174151793441},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC24*Bilans!F24+CD24","v":10.159015625000002},{"v":0.6015900285614532,"d":"60.16%"},6.1115625,null,4.047453125000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN24*Bilans!F24+CO24","v":1.69878125},1.4744139150943394,204.3205943189858,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":121.24476930791978}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R25*Bilans!F25+S25","v":11.90173611111111},{"v":0.47774017562797216,"d":"47.77%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A16'!$C$39+'251.A16'!$C$40)","v":5.6859375},null,6.21579861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC25*Bilans!F25+AD25","v":3.209375},3.209375,411.9633984375001,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":51.594975657254146},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ25*Bilans!F25+AK25","v":11.563125},{"v":0.4917301767472029,"d":"49.17%"},5.6859375,null,5.8771875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU25*Bilans!F25+AV25","v":2.659421296296297},2.659421296296297,341.3699661458334,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":62.264532975880634},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB25*Bilans!F25+BC25","v":11.90173611111111},{"v":0.47774017562797216,"d":"47.77%"},5.6859375,null,6.21579861111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W25<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W25<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W25<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W25<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM25*Bilans!F25+BN25","v":3.209375},3.209375,411.9633984375001,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":51.594975657254146},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F25<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F25<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F25<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F25<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F25*BT25+BU25","v":2.5602268518518514},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5856197638736447},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC25*Bilans!F25+CD25","v":12.097800925925927},{"v":0.46999760822769665,"d":"47.00%"},5.6859375,null,6.411863425925928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN25*Bilans!F25+CO25","v":2.5602268518518514},2.5602268518518514,328.6371192708333,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":64.67693473343112}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17415.334929938515},null,{"$f":"F26/F28","v":4587.889649183321},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R26*Bilans!F26+S26","v":11.570625},{"v":0.5324906822233025,"d":"53.25%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A16'!$C$39+'251.A16'!$C$40)","v":6.16125},null,5.409375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC26*Bilans!F26+AD26","v":2.927958333333333},2.872713836477988,401.5192129245283,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":62.76410052073126},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ26*Bilans!F26+AK26","v":11.65625},{"v":0.5285790884718499,"d":"52.86%"},6.16125,null,5.495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.374283333333333},2.329485534591195,325.59219316981125,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":77.40048063086243},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB26*Bilans!F26+BC26","v":11.094583333333333},{"v":0.5553385661170992,"d":"55.53%"},6.16125,null,4.933333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W26<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W26<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W26<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W26<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.5875000000000006},1.5575471698113215,217.69836792452838,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":115.76105269533609},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F26<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F26<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F26<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F26<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.374283333333333},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8664298700660558},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC26*Bilans!F26+CD26","v":10.089729166666668},{"v":0.6106457267807403,"d":"61.06%"},6.16125,null,3.9284791666666683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN26*Bilans!F26+CO26","v":1.697125},1.4729764150943394,205.8779135377358,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":122.40745890588624}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":49.35227006148921},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R27*Bilans!F27+S27","v":11.938680555555553},{"v":0.47029380456848374,"d":"47.03%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A16'!$C$39+'251.A16'!$C$40)","v":5.6146875000000005},null,6.323993055555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC27*Bilans!F27+AD27","v":3.256875},3.256875,412.4913609375,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":50.16518134715026},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ27*Bilans!F27+AK27","v":11.629624999999999},{"v":0.48279179251265636,"d":"48.28%"},5.6146875000000005,null,6.0149374999999985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU27*Bilans!F27+AV27","v":2.6977731481481486},2.6977731481481486,341.6797136458334,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":60.561698863431594},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB27*Bilans!F27+BC27","v":11.938680555555553},{"v":0.47029380456848374,"d":"47.03%"},5.6146875000000005,null,6.323993055555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W27<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W27<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W27<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W27<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM27*Bilans!F27+BN27","v":3.256875},3.256875,412.4913609375,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":50.16518134715026},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F27<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F27<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F27<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F27<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F27*BT27+BU27","v":2.5914009259259254},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.542485420977429},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC27*Bilans!F27+CD27","v":12.152337962962964},{"v":0.46202529234391343,"d":"46.20%"},5.6146875000000005,null,6.537650462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN27*Bilans!F27+CO27","v":2.5914009259259254},2.5914009259259254,328.2074057708333,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":63.04764475671497}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.7959358793729},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R28*Bilans!F28+S28","v":12.380069444444443},{"v":0.3847666219786508,"d":"38.48%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.7634375},null,7.616631944444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC28*Bilans!F28+AD28","v":3.8243750000000003},3.6800589622641513,390.9050631191038,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":37.23500802707093},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ28*Bilans!F28+AK28","v":12.424125},{"v":0.3834022516676225,"d":"38.34%"},4.7634375,null,7.6606875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU28*Bilans!F28+AV28","v":3.155976851851852},3.036883385744235,322.58534544221703,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":45.12093735414191},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB28*Bilans!F28+BC28","v":12.380069444444443},{"v":0.3847666219786508,"d":"38.48%"},4.7634375,null,7.616631944444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W28<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W28<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W28<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W28<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM28*Bilans!F28+BN28","v":3.8243750000000003},3.6800589622641513,390.9050631191038,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":37.23500802707093},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F28<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F28<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F28<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F28<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F28*BT28+BU28","v":2.9638490740740737},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.0973237066289867},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC28*Bilans!F28+CD28","v":12.803912037037039},{"v":0.37202985198751104,"d":"37.20%"},4.7634375,null,8.040474537037039,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN28*Bilans!F28+CO28","v":2.9638490740740737},2.8520057127882597,302.9471768266509,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":48.045845204859596}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R29*Bilans!F29+S29","v":16.683125},{"v":0.1817892331322819,"d":"18.18%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.0328125000000004},null,13.6503125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC29*Bilans!F29+AD29","v":5.213208333333333},5.016483490566038,324.50377579599063,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":16.634535956697476},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ29*Bilans!F29+AK29","v":15.043},{"v":0.20160955261583463,"d":"20.16%"},3.0328125000000004,null,12.010187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU29*Bilans!F29+AV29","v":4.064416666666666},3.9110424528301886,252.99555866745288,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":21.33622327203697},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB29*Bilans!F29+BC29","v":16.683125},{"v":0.1817892331322819,"d":"18.18%"},3.0328125000000004,null,13.6503125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W29<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W29<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W29<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W29<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM29*Bilans!F29+BN29","v":4.874124999999999},4.690195754716981,303.39703788325477,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":17.791768054899755},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F29<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F29<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F29<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F29<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F29*BT29+BU29","v":3.746166666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.450504960626418},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC29*Bilans!F29+CD29","v":15.46575},{"v":0.1960986373114786,"d":"19.61%"},3.0328125000000004,null,12.4329375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN29*Bilans!F29+CO29","v":3.746166666666667},3.604801886792453,233.18562205188684,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":23.148810287117033}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17464.687200000008},null,{"$f":"F30/F32","v":5408.30378423924},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R30*Bilans!F30+S30","v":14.479125000000002},{"v":0.24882805418145085,"d":"24.88%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.6028124999999998},null,10.876312500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC30*Bilans!F30+AD30","v":4.701474999999999},4.524060849056603,354.5393385884434,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":22.345869866246613},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ30*Bilans!F30+AK30","v":13.948599999999999},{"v":0.25829205081513557,"d":"25.83%"},3.6028124999999998,null,10.3457875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU30*Bilans!F30+AV30","v":3.77055},3.6282650943396226,284.3380647806604,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":27.862924117015233},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB30*Bilans!F30+BC30","v":14.479125000000002},{"v":0.24882805418145085,"d":"24.88%"},3.6028124999999998,null,10.876312500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W30<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W30<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W30<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W30<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM30*Bilans!F30+BN30","v":4.4941249999999995},4.32453537735849,338.9030261851415,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":23.3768639121991},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F30<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F30<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F30<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F30<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F30*BT30+BU30","v":3.4827},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.635885950555603},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC30*Bilans!F30+CD30","v":14.280149999999999},{"v":0.2522951439585719,"d":"25.23%"},3.6028124999999998,null,10.6773375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN30*Bilans!F30+CO30","v":3.4827},3.351277358490566,262.63122839150947,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":30.1658335571286}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":49.35227006148921},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R31*Bilans!F31+S31","v":13.554750000000002},{"v":0.28343385160183693,"d":"28.34%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.841875},null,9.712875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC31*Bilans!F31+AD31","v":4.48685},4.317534905660377,363.126273240566,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":25.129026717945052},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ31*Bilans!F31+AK31","v":13.4896},{"v":0.2848027369232594,"d":"28.48%"},3.841875,null,9.647725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU31*Bilans!F31+AV31","v":3.6473},3.5096660377358493,295.18046210377355,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":30.91332589296514},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB31*Bilans!F31+BC31","v":13.554750000000002},{"v":0.28343385160183693,"d":"28.34%"},3.841875,null,9.712875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W31<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W31<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W31<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W31<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM31*Bilans!F31+BN31","v":4.33475},4.171174528301886,350.81663370283013,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":26.01076729440262},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F31<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F31<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F31<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F31<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F31*BT31+BU31","v":3.3722},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.722258466283139},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC31*Bilans!F31+CD31","v":13.7829},{"v":0.27874213699584266,"d":"27.87%"},3.841875,null,9.941025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN31*Bilans!F31+CO31","v":3.3722},3.244947169811321,272.9162817169811,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":33.43519765417584}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R37*Bilans!F37+S37","v":12.47048611111111},{"v":0.3679938744257274,"d":"36.80%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.5890625},null,7.881423611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC37*Bilans!F37+AD37","v":3.940625},3.7919221698113206,386.9182584021226,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":34.71283668423754},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ37*Bilans!F37+AK37","v":12.586875},{"v":0.364591091911217,"d":"36.46%"},4.5890625,null,7.997812499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU37*Bilans!F37+AV37","v":3.2498379629629635},3.127202568134172,319.0919320459906,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":42.09141305436293},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB37*Bilans!F37+BC37","v":12.47048611111111},{"v":0.3679938744257274,"d":"36.80%"},4.5890625,null,7.881423611111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W37<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W37<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W37<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W37<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM37*Bilans!F37+BN37","v":3.940625},3.7919221698113206,386.9182584021226,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":34.71283668423754},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F37<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F37<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F37<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F37<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F37*BT37+BU37","v":3.040143518518518},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0195942869412544},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC37*Bilans!F37+CD37","v":12.937384259259261},{"v":0.35471331824403507,"d":"35.47%"},4.5890625,null,8.34832175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN37*Bilans!F37+CO37","v":3.040143518518518},2.925421121593291,298.5026576945754,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":44.994675818950256}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R44*Bilans!F44+S44","v":12.37861111111111},{"v":0.38503915804591254,"d":"38.50%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.76625},null,7.6123611111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC44*Bilans!F44+AD44","v":3.8225000000000002},3.678254716981132,390.9616938679245,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":37.276945331435385},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ44*Bilans!F44+AK44","v":12.4215},{"v":0.38370969689651013,"d":"38.37%"},4.76625,null,7.65525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU44*Bilans!F44+AV44","v":3.1544629629629632},3.035426624737946,322.6354959433963,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":45.171278028121435},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB44*Bilans!F44+BC44","v":12.37861111111111},{"v":0.38503915804591254,"d":"38.50%"},4.76625,null,7.6123611111111105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W44<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W44<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W44<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W44<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM44*Bilans!F44+BN44","v":3.8225000000000002},3.678254716981132,390.9616938679245,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":37.276945331435385},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F44<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F44<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F44<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F44<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F44*BT44+BU44","v":2.962618518518518},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.098610213437313},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC44*Bilans!F44+CD44","v":12.80175925925926},{"v":0.3723121098807311,"d":"37.23%"},4.76625,null,8.03550925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN44*Bilans!F44+CO44","v":2.962618518518518},2.850821593291404,303.0138271509433,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":48.09634539132823}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R61*Bilans!F61+S61","v":12.255624999999998},{"v":0.4082564128716406,"d":"40.83%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A16'!$C$39+'251.A16'!$C$40)","v":5.0034374999999995},null,7.252187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC61*Bilans!F61+AD61","v":3.664375},3.664375,410.34587343749996,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":39.42211836943544},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ61*Bilans!F61+AK61","v":12.200125},{"v":0.4101136258849806,"d":"41.01%"},5.0034374999999995,null,7.1966875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU61*Bilans!F61+AV61","v":3.026791666666667},3.026791666666667,338.9476978125,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":47.72625304571671},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB61*Bilans!F61+BC61","v":12.255624999999998},{"v":0.4082564128716406,"d":"40.83%"},5.0034374999999995,null,7.252187499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W61<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W61<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W61<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W61<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM61*Bilans!F61+BN61","v":3.664375},3.664375,410.34587343749996,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":39.42211836943544},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F61<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F61<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F61<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F61<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F61*BT61+BU61","v":2.8588416666666663},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.211090738964791},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC61*Bilans!F61+CD61","v":12.620208333333334},{"v":0.3964623536985984,"d":"39.65%"},5.0034374999999995,null,7.616770833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN61*Bilans!F61+CO61","v":2.8588416666666663},2.7509608490566033,308.05947327948104,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":52.51162518344791}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R71*Bilans!F71+S71","v":14.102125000000001},{"v":0.2623939654484696,"d":"26.24%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.7003125},null,10.401812500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC71*Bilans!F71+AD71","v":4.613941666666666},4.439830660377358,358.3276330224057,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":23.449695036601035},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ71*Bilans!F71+AK71","v":13.761399999999998},{"v":0.2688907015274609,"d":"26.89%"},3.7003125,null,10.0610875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU71*Bilans!F71+AV71","v":3.720283333333333},3.579895283018868,288.92439855424533,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":29.08260347554174},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB71*Bilans!F71+BC71","v":14.102125000000001},{"v":0.2623939654484696,"d":"26.24%"},3.7003125,null,10.401812500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W71<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W71<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W71<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W71<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM71*Bilans!F71+BN71","v":4.429125},4.26198820754717,343.9744132606133,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":24.42819405638811},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F71<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F71<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F71<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F71<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F71*BT71+BU71","v":3.4376333333333333},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.670441873769745},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC71*Bilans!F71+CD71","v":14.07735},{"v":0.26285575765325153,"d":"26.29%"},3.7003125,null,10.3770375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN71*Bilans!F71+CO71","v":3.4376333333333333},3.307911320754717,266.97325291981133,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":31.47384101465156}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R77*Bilans!F77+S77","v":13.0545},{"v":0.30420544639779384,"d":"30.42%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.97125},null,9.083250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC77*Bilans!F77+AD77","v":4.370699999999999},4.205767924528302,366.78502069811316,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":26.749193493033154},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ77*Bilans!F77+AK77","v":13.2412},{"v":0.29991617073981214,"d":"29.99%"},3.97125,null,9.26995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU77*Bilans!F77+AV77","v":3.5806},3.4454830188679244,300.4805740754717,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":32.65170641791878},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB77*Bilans!F77+BC77","v":13.0545},{"v":0.30420544639779384,"d":"30.42%"},3.97125,null,9.083250000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W77<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W77<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W77<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W77<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM77*Bilans!F77+BN77","v":4.2485},4.088179245283019,356.53011198113205,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":27.518583029304455},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F77<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F77<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F77<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F77<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F77*BT77+BU77","v":3.3124},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.771404419756068},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC77*Bilans!F77+CD77","v":13.5138},{"v":0.29386627003507526,"d":"29.39%"},3.97125,null,9.54255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN77*Bilans!F77+CO77","v":3.3124},3.1874037735849057,277.9734830943396,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":35.2954655234875}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R94*Bilans!F94+S94","v":12.5575},{"v":0.35208043002189926,"d":"35.21%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.42125},null,8.13625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC94*Bilans!F94+AD94","v":4.0525},3.8995754716981135,382.19739198113206,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":32.422221577094746},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ94*Bilans!F94+AK94","v":12.7435},{"v":0.34694157805940284,"d":"34.69%"},4.42125,null,8.32225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU94*Bilans!F94+AV94","v":3.340166666666667},3.2141226415094346,315.0161600943397,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":39.336675697173725},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB94*Bilans!F94+BC94","v":12.5575},{"v":0.35208043002189926,"d":"35.21%"},4.42125,null,8.13625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W94<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W94<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W94<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W94<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM94*Bilans!F94+BN94","v":4.0525},3.8995754716981135,382.19739198113206,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":32.422221577094746},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F94<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F94<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F94<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F94<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F94*BT94+BU94","v":3.1135666666666664},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9483871658441023},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC94*Bilans!F94+CD94","v":13.065833333333334},{"v":0.3383825499075196,"d":"33.84%"},4.42125,null,8.644583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN94*Bilans!F94+CO94","v":3.1135666666666664},2.9960735849056603,293.64517205660377,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":42.19953095844309}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R104*Bilans!F104+S104","v":17.956},{"v":0.11731802740031187,"d":"11.73%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.1065625},null,15.8494375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC104*Bilans!F104+AD104","v":5.82495},5.605140566037736,237.98025558254722,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.7714186387866},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ104*Bilans!F104+AK104","v":17.956},{"v":0.11731802740031187,"d":"11.73%"},2.1065625,null,15.8494375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU104*Bilans!F104+AV104","v":5.82495},5.605140566037736,237.98025558254722,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":9.7714186387866},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB104*Bilans!F104+BC104","v":17.956},{"v":0.11731802740031187,"d":"11.73%"},2.1065625,null,15.8494375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W104<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W104<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W104<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W104<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM104*Bilans!F104+BN104","v":5.335625},5.1342806603773585,217.9887211379717,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":10.667545976338292},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F104<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F104<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F104<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F104<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F104*BT104+BU104","v":4.2216325},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1745142430090727},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC104*Bilans!F104+CD104","v":16.8338125},{"v":0.1251387646143736,"d":"12.51%"},2.1065625,null,14.727250000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN104*Bilans!F104+CO104","v":4.5775375},4.4048002358490566,187.01680601356134,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":12.43420179517918}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F116<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F116<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F116<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F116<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F116<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F116<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F116<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F116<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F116<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F116<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F116<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F116<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F116<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F116<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F116<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F116*BT116+BU116","v":4.164220833333333},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2044940380003064},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F119<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F119<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F119<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F119<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F119<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F119<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F119<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F119<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F119<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F119<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F119<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F119<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F119<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F119<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F119<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.615898333333333},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.988778637888833},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F136<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F136<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F136<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F136<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F136<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F136<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F136<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F136<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F136<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F136<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F136<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F136<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F136<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F136<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F136<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.8654633333333335},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8867678926090632},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F142<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F142<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F142<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F142<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F142<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F142<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F142<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F142<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F142<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F142<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F142<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F142<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F142<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F142<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F142<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F142*BT142+BU142","v":4.640503333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":1.9782336829841018},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F152<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F152<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F152<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F152<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F152<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F152<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F152<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F152<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F152<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F152<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F152<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F152<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F152<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F152<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F152<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F152*BT152+BU152","v":5.0546875},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8161360123647605},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F169<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F169<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F169<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F169<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F169<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F169<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F169<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F169<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F169<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F169<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F169<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F169<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F169<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F169<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F169<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F169*BT169+BU169","v":5.286677500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7364403257055117},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F175<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F175<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F175<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F175<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F175<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F175<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F175<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F175<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F175<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F175<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F175<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F175<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F175<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F175<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F175<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.839686666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8968170115696197},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F185<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F185<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F185<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F185<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F185<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F185<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F185<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F185<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F185<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F185<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F185<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F185<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F185<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F185<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F185<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F185*BT185+BU185","v":5.5227683333333335},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.662209863954098},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F201<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F201<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F201<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F201<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F201<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F201<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F201<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F201<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F201<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F201<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F201<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F201<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F201<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F201<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F201<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F201*BT201+BU201","v":5.369865833333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7095399186727047},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F211<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F211<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F211<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F211<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F211<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F211<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F211<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.18119999999999994},{"$f":"IF(Bilans!F211<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F211<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F211<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F211<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F211<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F211<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F211<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F211<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":1.9140000000000015},{"$f":"Bilans!F211*BT211+BU211","v":5.855855},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5676617675813354},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F217<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F217<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F217<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F217<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F217<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F217<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F217<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F217<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F217<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F217<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F217<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F217<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F217<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F217<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F217<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F217*BT217+BU217","v":5.0628891666666656},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8131939487120912},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F234<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F234<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F234<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F234<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F234<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F234<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F234<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.18119999999999994},{"$f":"IF(Bilans!F234<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F234<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F234<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F234<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F234<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F234<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F234<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F234<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":1.9140000000000015},{"$f":"Bilans!F234*BT234+BU234","v":6.343585000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4471312357286925},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F244<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F244<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F244<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F244<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F244<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F244<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F244<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F244<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F244<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F244<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F244<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F244<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F244<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F244<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F244<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.6850266666666665},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9594338844033619},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R250*Bilans!F250+S250","v":18.618},{"v":0.09647921366419593,"d":"9.65%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.7962499999999997},null,16.821749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC250*Bilans!F250+AD250","v":6.095266666666667},5.865256603773585,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ250*Bilans!F250+AK250","v":18.618},{"v":0.09647921366419593,"d":"9.65%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":16.821749999999998},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU250*Bilans!F250+AV250","v":6.095266666666667},5.865256603773585,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB250*Bilans!F250+BC250","v":18.618},{"v":0.09647921366419593,"d":"9.65%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":16.821749999999998},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W250<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W250<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W250<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W250<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM250*Bilans!F250+BN250","v":5.5425},5.333349056603774,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F250<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F250<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F250<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F250<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F250*BT250+BU250","v":4.415543333333333},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.0790193430329076},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC250*Bilans!F250+CD250","v":17.59925},{"v":0.10206400840944924,"d":"10.21%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":15.803},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN250*Bilans!F250+CO250","v":4.788550000000001},4.607850000000001,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A16'!$C$39+'251.A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W260<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W260<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W260<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W260<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.839375},2.7322287735849056,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F260<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F260<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F260<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F260<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F260*BT260+BU260","v":5.387440833333335},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7039630288283132},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R277*Bilans!F277+S277","v":19.808},{"v":0.06252208703554121,"d":"6.25%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.2384375000000003},null,18.5695625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC277*Bilans!F277+AD277","v":6.581183333333334},6.332836792452831,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ277*Bilans!F277+AK277","v":19.808},{"v":0.06252208703554121,"d":"6.25%"},1.2384375000000003,null,18.5695625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU277*Bilans!F277+AV277","v":6.581183333333334},6.332836792452831,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB277*Bilans!F277+BC277","v":19.808},{"v":0.06252208703554121,"d":"6.25%"},1.2384375000000003,null,18.5695625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W277<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W277<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W277<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W277<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM277*Bilans!F277+BN277","v":5.914375},5.691191037735849,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F277<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F277<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F277<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F277<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.764114166666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9269059638054435},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC277*Bilans!F277+CD277","v":18.975187499999997},{"v":0.06526615349650698,"d":"6.53%"},1.2384375000000003,null,17.736749999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN277*Bilans!F277+CO277","v":5.1678625},4.9728488207547175,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R286*Bilans!F286+S286","v":18.766},{"v":0.09202147500799317,"d":"9.20%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.7268749999999997},null,17.039125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC286*Bilans!F286+AD286","v":6.1557},5.923409433962265,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":18.766},{"v":0.09202147500799317,"d":"9.20%"},1.7268749999999997,null,17.039125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU286*Bilans!F286+AV286","v":6.1557},5.923409433962265,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB286*Bilans!F286+BC286","v":18.766},{"v":0.09202147500799317,"d":"9.20%"},1.7268749999999997,null,17.039125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W286<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W286<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W286<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W286<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM286*Bilans!F286+BN286","v":5.58875},5.3778537735849055,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F286<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F286<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F286<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F286<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F286*BT286+BU286","v":4.458895},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0588060494808693},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC286*Bilans!F286+CD286","v":17.770375},{"v":0.09717718393674864,"d":"9.72%"},1.7268749999999997,null,16.0435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN286*Bilans!F286+CO286","v":4.835725},4.6532448113207545,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R292*Bilans!F292+S292","v":17.462083333333332},{"v":0.14205779188241185,"d":"14.21%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.4806249999999994},null,14.981458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC292*Bilans!F292+AD292","v":5.566750000000001},5.356683962264151,275.52103959905656,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":12.386609041604693},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ292*Bilans!F292+AK292","v":16.05975},{"v":0.154462242562929,"d":"15.45%"},2.4806249999999994,null,13.579125000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU292*Bilans!F292+AV292","v":4.357},4.192584905660378,215.64560462264149,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":15.825833344584098},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB292*Bilans!F292+BC292","v":17.462083333333332},{"v":0.14205779188241185,"d":"14.21%"},2.4806249999999994,null,14.981458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W292<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W292<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W292<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W292<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM292*Bilans!F292+BN292","v":5.746249999999998},5.529410377358489,284.4052227594338,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":11.999679074588286},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F292<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F292<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F292<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F292<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F292*BT292+BU292","v":4.0172},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.2851737528626908},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC292*Bilans!F292+CD292","v":16.05975},{"v":0.154462242562929,"d":"15.45%"},2.4806249999999994,null,13.579125000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN292*Bilans!F292+CO292","v":4.357},4.192584905660378,215.64560462264149,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":15.825833344584098}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R309*Bilans!F309+S309","v":17.1825},{"v":0.1643387167175906,"d":"16.43%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.8237500000000004},null,14.35875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC309*Bilans!F309+AD309","v":5.3685},5.165915094339622,308.2501536792453,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":14.900419111483655},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ309*Bilans!F309+AK309","v":15.4345},{"v":0.18295053289708124,"d":"18.30%"},2.8237500000000004,null,12.61075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU309*Bilans!F309+AV309","v":4.174},4.016490566037736,239.6639920754717,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":19.164566363200766},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB309*Bilans!F309+BC309","v":17.1825},{"v":0.1643387167175906,"d":"16.43%"},2.8237500000000004,null,14.35875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W309<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W309<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W309<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W309<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM309*Bilans!F309+BN309","v":5.517499999999998},5.309292452830187,316.80548066037727,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":14.498033529678303},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F309<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F309<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F309<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F309<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F309*BT309+BU309","v":3.8464},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.3866472545757076},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC309*Bilans!F309+CD309","v":15.4345},{"v":0.18295053289708124,"d":"18.30%"},2.8237500000000004,null,12.61075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN309*Bilans!F309+CO309","v":4.174},4.016490566037736,239.6639920754717,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":19.164566363200766}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R315*Bilans!F315+S315","v":17.640833333333333},{"v":0.12818272001511646,"d":"12.82%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.2612500000000004},null,15.379583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC315*Bilans!F315+AD315","v":5.6935},5.478650943396227,252.9493140566039,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":10.871161644599882},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":16.4595},{"v":0.13738266654515632,"d":"13.74%"},2.2612500000000004,null,14.198249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU315*Bilans!F315+AV315","v":4.474},4.305169811320755,198.7696901886793,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":13.834367193457629},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB315*Bilans!F315+BC315","v":17.640833333333333},{"v":0.12818272001511646,"d":"12.82%"},2.2612500000000004,null,15.379583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W315<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W315<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W315<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W315<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM315*Bilans!F315+BN315","v":5.892499999999998},5.670141509433961,261.79043349056604,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.504023559360112},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F315<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F315<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F315<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F315<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F315*BT315+BU315","v":4.126399999999999},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2246994959286552},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC315*Bilans!F315+CD315","v":16.4595},{"v":0.13738266654515632,"d":"13.74%"},2.2612500000000004,null,14.198249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN315*Bilans!F315+CO315","v":4.474},4.305169811320755,198.7696901886793,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":13.834367193457629}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R325*Bilans!F325+S325","v":15.225875},{"v":0.22394033183642978,"d":"22.39%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.4096875000000004},null,11.8161875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC325*Bilans!F325+AD325","v":4.874858333333333},4.6909014150943396,345.8718885884435,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":20.276470678735667},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":14.319399999999998},{"v":0.23811664594885268,"d":"23.81%"},3.4096875000000004,null,10.909712499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU325*Bilans!F325+AV325","v":3.870116666666666},3.7240745283018866,274.5853251580189,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":25.540553573016375},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB325*Bilans!F325+BC325","v":15.225875},{"v":0.22394033183642978,"d":"22.39%"},3.4096875000000004,null,11.8161875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W325<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W325<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W325<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W325<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM325*Bilans!F325+BN325","v":4.622875},4.448426886792452,327.99363543042455,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":21.381699063639743},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F325<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F325<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F325<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F325<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F325*BT325+BU325","v":3.5719666666666665},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.570012784740433},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC325*Bilans!F325+CD325","v":14.681849999999999},{"v":0.2322382737870228,"d":"23.22%"},3.4096875000000004,null,11.272162499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN325*Bilans!F325+CO325","v":3.5719666666666665},3.437175471698113,253.43154046698118,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":27.67240886686799}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R342*Bilans!F342+S342","v":12.67611111111111},{"v":0.33074023754218346,"d":"33.07%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.1925},null,8.48361111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC342*Bilans!F342+AD342","v":4.205},4.046320754716981,374.3655962264151,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":29.496129257886274},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ342*Bilans!F342+AK342","v":12.957},{"v":0.32357027089604073,"d":"32.36%"},4.1925,null,8.764500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU342*Bilans!F342+AV342","v":3.4632962962962965},3.3326058700209646,308.33269509433967,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":35.813055805260646},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB342*Bilans!F342+BC342","v":12.67611111111111},{"v":0.33074023754218346,"d":"33.07%"},4.1925,null,8.48361111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W342<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W342<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W342<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W342<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM342*Bilans!F342+BN342","v":4.205},4.046320754716981,374.3655962264151,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":29.496129257886274},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F342<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F342<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F342<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F342<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F342*BT342+BU342","v":3.2136518518518513},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.8565633189886674},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC342*Bilans!F342+CD342","v":13.240925925925927},{"v":0.31663193521768923,"d":"31.66%"},4.1925,null,9.048425925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN342*Bilans!F342+CO342","v":3.2136518518518513},3.0923819706498947,286.1071799245283,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":38.595102782505634}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R352*Bilans!F352+S352","v":12.473402777777777},{"v":0.36745686655494747,"d":"36.75%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.5834375},null,7.889965277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC352*Bilans!F352+AD352","v":3.944375},3.7955306603773584,386.7740631191038,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":34.63395155051405},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ352*Bilans!F352+AK352","v":12.592125},{"v":0.36399237618749813,"d":"36.40%"},4.5834375,null,8.0086875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU352*Bilans!F352+AV352","v":3.252865740740741},3.130116090146751,318.9666548761793,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":41.99659731912274},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB352*Bilans!F352+BC352","v":12.473402777777777},{"v":0.36745686655494747,"d":"36.75%"},4.5834375,null,7.889965277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W352<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W352<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W352<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W352<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM352*Bilans!F352+BN352","v":3.944375},3.7955306603773584,386.7740631191038,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":34.63395155051405},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F352<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F352<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F352<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F352<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F352*BT352+BU352","v":3.042604629629629},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0171517885047936},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC352*Bilans!F352+CD352","v":12.941689814814815},{"v":0.35416066723784206,"d":"35.42%"},4.5834375,null,8.358252314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN352*Bilans!F352+CO352","v":3.042604629629629},2.927789360587002,298.34905531721694,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":44.898798653207876}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R358*Bilans!F358+S358","v":12.700902777777777},{"v":0.3263301493222813,"d":"32.63%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.1446875},null,8.556215277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC358*Bilans!F358+AD358","v":4.2368749999999995},4.076992924528302,372.52503599646224,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":28.911142889372893},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ358*Bilans!F358+AK358","v":13.001625},{"v":0.31878226760116524,"d":"31.88%"},4.1446875,null,8.8569375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU358*Bilans!F358+AV358","v":3.4890324074074077},3.3573708071278827,306.7713640742925,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":35.10798531688975},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB358*Bilans!F358+BC358","v":12.700902777777777},{"v":0.3263301493222813,"d":"32.63%"},4.1446875,null,8.556215277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W358<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W358<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W358<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W358<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM358*Bilans!F358+BN358","v":4.2368749999999995},4.076992924528302,372.52503599646224,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":28.911142889372893},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F358<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F358<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F358<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F358<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F358*BT358+BU358","v":3.234571296296296},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8380886241436203},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC358*Bilans!F358+CD358","v":13.277523148148148},{"v":0.31215818294981246,"d":"31.22%"},4.1446875,null,9.132835648148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN358*Bilans!F358+CO358","v":3.234571296296296},3.1125120020964356,284.39800291155655,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":37.8699021628216}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R369*Bilans!F369+S369","v":12.811625000000001},{"v":0.31487516220619943,"d":"31.49%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.0340625},null,8.777562500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC369*Bilans!F369+AD369","v":4.314308333333333},4.151504245283019,368.3110778808962,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":27.56725471978843},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ369*Bilans!F369+AK369","v":13.1206},{"v":0.3074602152340594,"d":"30.75%"},4.0340625,null,9.086537499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU369*Bilans!F369+AV369","v":3.5482166666666664},3.4143216981132074,302.9100852523585,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.51927121080709},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB369*Bilans!F369+BC369","v":12.811625000000001},{"v":0.31487516220619943,"d":"31.49%"},4.0340625,null,8.777562500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W369<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W369<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W369<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W369<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM369*Bilans!F369+BN369","v":4.206625},4.047884433962264,359.1181872700472,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":28.27293537329947},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F369<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F369<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F369<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F369<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F369*BT369+BU369","v":3.2833666666666663},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.7959107014141993},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC369*Bilans!F369+CD369","v":13.38315},{"v":0.30142847535894013,"d":"30.14%"},4.0340625,null,9.3490875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN369*Bilans!F369+CO369","v":3.2833666666666663},3.1594660377358488,280.2999282028302,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":36.22307492250005}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R370*Bilans!F370+S370","v":12.61},{"v":0.3425852498017447,"d":"34.26%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.32},null,8.29,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC370*Bilans!F370+AD370","v":4.12},3.9645283018867925,378.9296150943397,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":31.10034551684752},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ370*Bilans!F370+AK370","v":12.838},{"v":0.336501012618788,"d":"33.65%"},4.32,null,8.517999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU370*Bilans!F370+AV370","v":3.394666666666667},3.2665660377358496,312.21838188679254,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":37.745509680698675},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB370*Bilans!F370+BC370","v":12.61},{"v":0.3425852498017447,"d":"34.26%"},4.32,null,8.29,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W370<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W370<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W370<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W370<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM370*Bilans!F370+BN370","v":4.12},3.9645283018867925,378.9296150943397,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":31.10034551684752},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F370<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F370<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F370<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F370<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F370*BT370+BU370","v":3.157866666666666},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.907025840229691},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC370*Bilans!F370+CD370","v":13.143333333333334},{"v":0.3286837433426325,"d":"32.87%"},4.32,null,8.823333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN370*Bilans!F370+CO370","v":3.157866666666666},3.0387018867924525,290.43912633962265,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":40.575944792711894}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R371*Bilans!F371+S371","v":13.246625000000002},{"v":0.2960423881554735,"d":"29.60%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.9215625},null,9.325062500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC371*Bilans!F371+AD371","v":4.415308333333333},4.248692924528301,365.4619436356132,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":26.116873346952772},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ371*Bilans!F371+AK371","v":13.336599999999999},{"v":0.29404514643912244,"d":"29.40%"},3.9215625,null,9.415037499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU371*Bilans!F371+AV371","v":3.6062166666666666},3.4701330188679247,298.49216695047176,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":31.97646153524103},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB371*Bilans!F371+BC371","v":13.246625000000002},{"v":0.2960423881554735,"d":"29.60%"},3.9215625,null,9.325062500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W371<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W371<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W371<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W371<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM371*Bilans!F371+BN371","v":4.281625},4.120054245283019,354.39676604363217,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":26.932309235258057},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F371<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F371<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F371<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F371<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F371*BT371+BU371","v":3.3353666666666664},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.752321084138676},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC371*Bilans!F371+CD371","v":13.617149999999999},{"v":0.28798702371641643,"d":"28.80%"},3.9215625,null,9.695587499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN371*Bilans!F371+CO371","v":3.3353666666666664},3.2095037735849052,276.07349084433963,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":34.57312495260245}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.382050279475984},{"$f":"SUM(AF7:AF372)/229","v":4.233699792425367},{"$f":"SUM(AG7:AG372)/Z373","v":3.975976773005538},{"$f":"SUM(AH7:AH372)","v":5924.585049513369},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.741789806566393},{"$f":"SUM(AX7:AX372)/229","v":3.6136363040442614},{"$f":"SUM(AY7:AY372)/AR373","v":3.2754509410886863},{"$f":"SUM(AZ7:AZ372)","v":7221.260671765972},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17415.334929938515},{"$f":"SUM(BK7:BK372)","v":49.35227006148921},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.302452729257642},{"$f":"SUM(BP7:BP372)/229","v":4.1560834988053035},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.7959358793729},{"$f":"SUM(BR7:BR372)","v":7013.377001598166},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1480.2149299943007},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":883.6275131082953},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17464.687200000008},{"$f":"SUM(CL7:CL372)","v":49.35227006148921},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.351341398754652},{"$f":"SUM(CQ7:CQ372)/229","v":3.229235615590828},{"$f":"SUM(CR7:CR372)/CK373","v":3.001331300155832},{"$f":"SUM(CS7:CS372)","v":8142.538100126983}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":4.055383369847399},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A19","index":46,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":7062.723822131382},null,null,"COP",{"$f":"K13","v":3.838168012459347},{"$f":"L13","v":3.314157218260967},{"$f":"M13","v":3.6853010412813125},{"$f":"N13","v":3.2809586436663714},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997913458487375},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997913458487375},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9974608772906955},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9974667808782096},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.838168012459347},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.0865415126247733E-4},{"$f":"1-L3","v":2.0865415126247733E-4},{"$f":"1-M3","v":2.5391227093044533E-3},{"$f":"1-N3","v":2.5332191217903866E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997913458487375},null,null,"COP-Inst",{"$f":"K14","v":3.8383767101562505},{"$f":"L14","v":3.3143659159578704},{"$f":"M14","v":3.6878466275465116},{"$f":"N14","v":3.283498296284737}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.0865415126247733E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.8383767101562505},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R7*Bilans!F7+S7","v":13.579833333333331},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2922992427496656,"d":"29.23%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":9.61045833333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC7*Bilans!F7+AD7","v":4.146716666666666},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.99023679245283},{"$f":"AF7*Z7","v":347.8089900141509},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":28.179493059829287},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":13.702616666666668},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.289680073270677,"d":"28.97%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":9.733241666666668},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU7*Bilans!F7+AV7","v":3.5494166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.4154764150943397},{"$f":"AX7*AR7","v":297.7100017216981},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":32.921571205431434},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB7*Bilans!F7+BC7","v":13.579833333333331},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2922992427496656,"d":"29.23%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":9.61045833333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W7<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W7<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W7<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W7<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM7*Bilans!F7+BN7","v":3.8878240740740733},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.7411137316561835},{"$f":"BP7*BJ7","v":326.0941784198112},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":30.055982807617497},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F7<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F7<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F7<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F7<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F7*BT7+BU7","v":3.301403333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.780635709460926},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC7*Bilans!F7+CD7","v":13.885550000000002},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.2858637216386819,"d":"28.59%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":9.916175000000003},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN7*Bilans!F7+CO7","v":3.301403333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":3.176822075471698},{"$f":"CQ7*CK7","v":276.9076962084905},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":35.39475845001624}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R8*Bilans!F8+S8","v":12.923333333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3615553262832087,"d":"36.16%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":8.250833333333333},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC8*Bilans!F8+AD8","v":3.6941851851851846},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5547819706498944},{"$f":"AF8*Z8","v":369.839516226415},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":37.755226933218374},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":13.028185185185185},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3586455007803594,"d":"35.86%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":8.355685185185184},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU8*Bilans!F8+AV8","v":3.1687777777777777},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.049201257861635},{"$f":"AX8*AR8","v":317.2388988679245},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":44.01533013078999},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB8*Bilans!F8+BC8","v":12.923333333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3615553262832087,"d":"36.16%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":8.250833333333333},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W8<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W8<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W8<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W8<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM8*Bilans!F8+BN8","v":3.6941851851851846},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5547819706498944},{"$f":"BP8*BJ8","v":369.839516226415},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":37.755226933218374},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F8<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F8<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F8<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F8<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F8*BT8+BU8","v":2.975192592592593},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0855145387413447},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC8*Bilans!F8+CD8","v":13.344962962962963},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.350132106995565,"d":"35.01%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":8.672462962962964},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN8*Bilans!F8+CO8","v":2.975192592592593},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8629211740041933},{"$f":"CQ8*CK8","v":297.8583189433962},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":46.87925089194349}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":4574.221230844575},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R9*Bilans!F9+S9","v":12.844166666666666},{"v":0.37765198209303835,"d":"37.77%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.850625},null,7.993541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC9*Bilans!F9+AD9","v":3.589509259259259},3.45405607966457,374.1260842688679,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":40.45283191046774},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":12.87600925925926},{"v":0.37671804223904776,"d":"37.67%"},4.850625,null,8.025384259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU9*Bilans!F9+AV9","v":3.0711388888888886},2.9552468553459117,320.0975631367924,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":47.28077106223501},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB9*Bilans!F9+BC9","v":12.844166666666666},{"v":0.37765198209303835,"d":"37.77%"},4.850625,null,7.993541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W9<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W9<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W9<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W9<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM9*Bilans!F9+BN9","v":3.589509259259259},3.45405607966457,374.1260842688679,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":40.45283191046774},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F9<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F9<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F9<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F9<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F9*BT9+BU9","v":2.89197962962963},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.174296217700422},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC9*Bilans!F9+CD9","v":13.23764814814815},{"v":0.3664264940202816,"d":"36.64%"},4.850625,null,8.387023148148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN9*Bilans!F9+CO9","v":2.89197962962963},2.7828483228511534,301.4242160896227,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":50.20983316002076}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R10*Bilans!F10+S10","v":12.337916666666668},{"v":0.48546992671642286,"d":"48.55%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A19'!$C$39+'251.A19'!$C$40)","v":5.9896875},null,6.348229166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC10*Bilans!F10+AD10","v":2.9201342592592594},2.9201342592592594,396.1235126041667,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":59.925917599552285},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":11.90288425925926},{"v":0.5032131178912052,"d":"50.32%"},5.9896875,null,5.91319675925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.446763888888889},2.4005985324947594,325.64719242924537,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":72.89503956254794},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB10*Bilans!F10+BC10","v":12.337916666666668},{"v":0.48546992671642286,"d":"48.55%"},5.9896875,null,6.348229166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W10<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W10<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W10<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W10<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM10*Bilans!F10+BN10","v":2.9201342592592594},2.9201342592592594,396.1235126041667,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":59.925917599552285},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F10<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F10<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F10<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F10<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F10*BT10+BU10","v":2.35985462962963},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.890070127514916},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC10*Bilans!F10+CD10","v":12.551398148148149},{"v":0.47721277178062643,"d":"47.72%"},5.9896875,null,6.561710648148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN10*Bilans!F10+CO10","v":2.35985462962963},2.35985462962963,320.1201801458334,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":74.15360370204849}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.818067889290821},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R11*Bilans!F11+S11","v":12.406666666666668},{"v":0.4703116603976356,"d":"47.03%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A19'!$C$39+'251.A19'!$C$40)","v":5.835},null,6.571666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.011037037037037},3.011037037037037,397.2762266666667,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":56.52623926787867},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":12.035037037037037},{"v":0.4848344032546946,"d":"48.48%"},5.835,null,6.2000370370370375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.5315555555555553},2.5315555555555553,334.01343999999995,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":67.23241748595505},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB11*Bilans!F11+BC11","v":12.406666666666668},{"v":0.4703116603976356,"d":"47.03%"},5.835,null,6.571666666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W11<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W11<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W11<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W11<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.011037037037037},3.011037037037037,397.2762266666667,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":56.52623926787867},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F11<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F11<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F11<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F11<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F11*BT11+BU11","v":2.432118518518519},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.7744871107645825},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC11*Bilans!F11+CD11","v":12.644592592592593},{"v":0.4614620801162259,"d":"46.15%"},5.835,null,6.809592592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN11*Bilans!F11+CO11","v":2.432118518518519},2.432118518518519,320.89371733333337,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":69.9812113201111}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R12*Bilans!F12+S12","v":12.312083333333334},{"v":0.491209516396494,"d":"49.12%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A19'!$C$39+'251.A19'!$C$40)","v":6.047812500000001},null,6.264270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC12*Bilans!F12+AD12","v":2.8859768518518516},2.8859768518518516,395.51591260416666,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":61.258729392288075},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":11.853226851851852},{"v":0.5102249856169031,"d":"51.02%"},6.047812500000001,null,5.8054143518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.4149027777777774},2.36933857442348,324.7119282783019,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":74.61629878837296},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB12*Bilans!F12+BF8","v":3.9845833333333345},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.0632291666666664,0.34115296508723875,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":90.29333901720665},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":46.75416098279336},null,{"$f":"IF(Bilans!W12<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W12<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W12<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W12<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W12<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM12*Bilans!F12+BN12","v":2.8859768518518516},2.123643343815514,191.75084839476852,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":115.1612524831754},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F12<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F12<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F12<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F12<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F12*BT12+BU12","v":2.332700925925926},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.9353523196961717},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC12*Bilans!F12+CD12","v":12.516379629629629},{"v":0.4831918397300131,"d":"48.32%"},6.047812500000001,null,6.468567129629628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":46.75416098279336},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN12*Bilans!F12+CO12","v":2.332700925925926},2.332700925925926,319.6908301458334,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":136.10109796990514}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":5430.141509199765},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.838168012459347},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.314157218260967},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.6853010412813125},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.2809586436663714},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R13*Bilans!F13+S13","v":12.345833333333335},{"v":0.483715828552143,"d":"48.37%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A19'!$C$39+'251.A19'!$C$40)","v":5.971875},null,6.373958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC13*Bilans!F13+AD13","v":2.930601851851852},2.930601851851852,396.29063541666665,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":59.52369472836131},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":11.918101851851851},{"v":0.501076016485971,"d":"50.11%"},5.971875,null,5.9462268518518515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.4565277777777776},2.41017819706499,325.9163466981132,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":72.37649490499322},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB13*Bilans!F13+BC13","v":12.345833333333335},{"v":0.483715828552143,"d":"48.37%"},5.971875,null,6.373958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W13<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W13<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W13<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W13<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM13*Bilans!F13+BN13","v":2.930601851851852},2.930601851851852,396.29063541666665,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":59.52369472836131},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F13<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F13<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F13<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F13<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F13*BT13+BU13","v":2.3681759259259265},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.876401199548018},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC13*Bilans!F13+CD13","v":12.56212962962963},{"v":0.4753871497961981,"d":"47.54%"},5.971875,null,6.590254629629631,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN13*Bilans!F13+CO13","v":2.3681759259259265},2.3681759259259265,320.2365895833334,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":73.66017367641135}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.8383767101562505},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.3143659159578704},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.6878466275465116},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.283498296284737},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R14*Bilans!F14+S14","v":12.634166666666667},{"v":0.4213277488292329,"d":"42.13%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A19'!$C$39+'251.A19'!$C$40)","v":5.323125},null,7.311041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.3118425925925923},3.3118425925925923,396.27852541666664,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":46.606970495891574},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":12.472342592592593},{"v":0.4267943219553189,"d":"42.68%"},5.323125,null,7.149217592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.8121388888888887},2.8121388888888887,336.48647875,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":54.88880745182098},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB14*Bilans!F14+BC14","v":12.634166666666667},{"v":0.4213277488292329,"d":"42.13%"},5.323125,null,7.311041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W14<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W14<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W14<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W14<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.3118425925925923},3.3118425925925923,396.27852541666664,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":46.606970495891574},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F14<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F14<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F14<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F14<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F14*BT14+BU14","v":2.671246296296297},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.436598120034135},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC14*Bilans!F14+CD14","v":12.952981481481482},{"v":0.41095750871027836,"d":"41.10%"},5.323125,null,7.6298564814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN14*Bilans!F14+CO14","v":2.671246296296297},2.671246296296297,319.6279755833334,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":57.783870477991606}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.2162490002168953},{"$nulls":4},{"$f":"F11","v":3.818067889290821},{"$f":"F15","v":3.2162490002168953},{"$f":"F28","v":3.6423874806473213},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R15*Bilans!F15+S15","v":12.399583333333334},{"v":0.4718656540878389,"d":"47.19%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A19'!$C$39+'251.A19'!$C$40)","v":5.8509375},null,6.548645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.0016712962962964},3.0016712962962964,397.18865010416664,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":56.86699446758826},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":12.021421296296296},{"v":0.48670929632943044,"d":"48.67%"},5.8509375,null,6.170483796296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.5228194444444445},2.5228194444444445,333.8257759375,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":67.66081709727321},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB15*Bilans!F15+BC15","v":12.399583333333334},{"v":0.4718656540878389,"d":"47.19%"},5.8509375,null,6.548645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W15<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W15<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W15<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W15<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.0016712962962964},3.0016712962962964,397.18865010416664,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":56.86699446758826},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F15<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F15<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F15<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F15<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F15*BT15+BU15","v":2.4246731481481487},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.7860773139716803},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC15*Bilans!F15+CD15","v":12.634990740740742},{"v":0.46307414228124566,"d":"46.31%"},5.8509375,null,6.784053240740742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN15*Bilans!F15+CO15","v":2.4246731481481487},2.4246731481481487,320.8388126458334,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":70.39960216096325}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.9735354381991903},{"$f":"F19","v":3.9735354381991903},{"$f":"F19","v":3.9735354381991903},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R16*Bilans!F16+S16","v":12.958333333333334},{"v":0.3545016077170418,"d":"35.45%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.59375},null,8.364583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.7404629629629627},3.5993134171907752,367.6698655660377,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":36.61073230539834},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":13.095462962962964},{"v":0.35078943088856046,"d":"35.08%"},4.59375,null,8.501712962962964,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU16*Bilans!F16+AV16","v":3.2119444444444443},3.0907389937106915,315.71898820754717,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":42.63494920410438},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB16*Bilans!F16+BC16","v":12.958333333333334},{"v":0.3545016077170418,"d":"35.45%"},4.59375,null,8.364583333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W16<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W16<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W16<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W16<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.7404629629629627},3.5993134171907752,367.6698655660377,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":36.61073230539834},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F16<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F16<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F16<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F16<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F16*BT16+BU16","v":3.011981481481482},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0478275037350824},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC16*Bilans!F16+CD16","v":13.392407407407408},{"v":0.3430115184114825,"d":"34.30%"},4.59375,null,8.798657407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN16*Bilans!F16+CO16","v":3.011981481481482},2.8983218029350106,296.0635721698114,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":45.465448269601545}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":652.6318575200031},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R17*Bilans!F17+S17","v":12.904166666666667},{"v":0.3654342912495964,"d":"36.54%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.715625},null,8.188541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.668842592592592},3.530395702306079,370.9563284198112,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":38.39420887337358},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":12.991342592592593},{"v":0.3629821141572201,"d":"36.30%"},4.715625,null,8.275717592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU17*Bilans!F17+AV17","v":3.145138888888889},3.026454402515723,318.00469634433955,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":44.78730949566843},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB17*Bilans!F17+BC17","v":12.904166666666667},{"v":0.3654342912495964,"d":"36.54%"},4.715625,null,8.188541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W17<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W17<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W17<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W17<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.668842592592592},3.530395702306079,370.9563284198112,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":38.39420887337358},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F17<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F17<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F17<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F17<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F17*BT17+BU17","v":2.9550462962962967},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.106550314120541},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC17*Bilans!F17+CD17","v":13.318981481481483},{"v":0.35405297368695465,"d":"35.41%"},4.715625,null,8.603356481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN17*Bilans!F17+CO17","v":2.9550462962962967},2.8435351153039834,298.784452240566,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":47.66839321606535}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":7062.723822131382},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R18*Bilans!F18+S18","v":12.88625},{"v":0.36907071490930254,"d":"36.91%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.7559375},null,8.1303125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.6451527777777772},3.507599842767295,371.9546563266508,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":38.999552723231034},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":12.956902777777778},{"v":0.36705820685456164,"d":"36.71%"},4.7559375,null,8.200965277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU18*Bilans!F18+AV18","v":3.1230416666666665},3.005191037735849,318.67797061910375,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":45.51951050109048},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB18*Bilans!F18+BC18","v":12.88625},{"v":0.36907071490930254,"d":"36.91%"},4.7559375,null,8.1303125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W18<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W18<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W18<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W18<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.6451527777777772},3.507599842767295,371.9546563266508,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":38.999552723231034},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F18<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F18<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F18<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F18<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F18*BT18+BU18","v":2.936213888888889},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.126475232182033},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC18*Bilans!F18+CD18","v":13.294694444444445},{"v":0.35773198999600925,"d":"35.77%"},4.7559375,null,8.538756944444446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN18*Bilans!F18+CO18","v":2.936213888888889},2.8254133647798745,299.6138967346698,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":48.41586250890321}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.9735354381991903},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":8013.710596177133},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R19*Bilans!F19+S19","v":12.838750000000001},{"v":0.37876058806347973,"d":"37.88%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.8628125},null,7.975937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.582347222222222},3.4471643081761005,374.3878976002358,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":40.643167100476575},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":12.865597222222222},{"v":0.3779702112546056,"d":"37.80%"},4.8628125,null,8.002784722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU19*Bilans!F19+AV19","v":3.064458333333333},2.948818396226415,320.2637939681603,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":47.5118017370245},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB19*Bilans!F19+BC19","v":12.838750000000001},{"v":0.37876058806347973,"d":"37.88%"},4.8628125,null,7.975937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W19<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W19<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W19<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W19<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.582347222222222},3.4471643081761005,374.3878976002358,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":40.643167100476575},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F19<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F19<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F19<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F19<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F19*BT19+BU19","v":2.8862861111111116},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1805578680022286},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC19*Bilans!F19+CD19","v":13.230305555555557},{"v":0.3675510349765165,"d":"36.76%"},4.8628125,null,8.367493055555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN19*Bilans!F19+CO19","v":2.8862861111111116},2.7773696540880506,301.6431747063679,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":50.444734568831834}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8233.788998218162},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R20*Bilans!F20+S20","v":12.532083333333334},{"v":0.44308774146357677,"d":"44.31%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A19'!$C$39+'251.A19'!$C$40)","v":5.5528125},null,6.979270833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.1768657407407406},3.1768657407407406,397.6403426041667,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":50.8255898036004},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":12.27611574074074},{"v":0.4523265027203909,"d":"45.23%"},5.5528125,null,6.723303240740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.686236111111111},2.686236111111111,336.2294584375,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":60.10866815918598},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB20*Bilans!F20+BC20","v":12.532083333333334},{"v":0.44308774146357677,"d":"44.31%"},5.5528125,null,6.979270833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W20<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W20<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W20<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W20<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.1768657407407406},3.1768657407407406,397.6403426041667,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":50.8255898036004},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F20<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F20<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F20<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F20<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F20*BT20+BU20","v":2.5639453703703707},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.5804194996065455},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC20*Bilans!F20+CD20","v":12.814601851851853},{"v":0.4333191592056804,"d":"43.33%"},5.5528125,null,7.261789351851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN20*Bilans!F20+CO20","v":2.5639453703703707},2.5639453703703707,320.9226321458334,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":62.97563000598397}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":9021.091791216253},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R21*Bilans!F21+S21","v":12.0554375},{"v":0.51605344061549,"d":"51.61%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A19'!$C$39+'251.A19'!$C$40)","v":6.22125},null,5.8341875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.8366875},2.783165094339623,393.0107429716983,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":65.45098613462683},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ21*Bilans!F21+AK21","v":12.235937499999999},{"v":0.5084408121568128,"d":"50.84%"},6.22125,null,6.014687499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU21*Bilans!F21+AV21","v":2.2974125000000005},2.2540650943396234,318.2965319716983,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":80.81439194344473},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB21*Bilans!F21+BC21","v":11.630125},{"v":0.534925462967939,"d":"53.49%"},6.22125,null,5.408874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W21<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W21<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W21<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W21<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM21*Bilans!F21+BN21","v":1.6072500000000003},1.5769245283018873,222.67751264150957,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":115.51656197279155},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F21<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F21<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F21<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F21<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F21*BT21+BU21","v":2.2974125000000005},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.9957996224012877},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC21*Bilans!F21+CD21","v":11.302875},{"v":0.550413058624465,"d":"55.04%"},6.22125,null,5.081625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN21*Bilans!F21+CO21","v":1.7043125},1.6721556603773586,236.12510080188687,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":108.93776477657077}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R22*Bilans!F22+S22","v":13.057083333333333},{"v":0.33480390592590226,"d":"33.48%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.3715625},null,8.685520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.871032407407407},3.7249557127882595,360.6408997228773,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":33.52914360061265},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":13.285282407407408},{"v":0.32905303522660306,"d":"32.91%"},4.3715625,null,8.913719907407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU22*Bilans!F22+AV22","v":3.333736111111111},3.207934748427673,310.5842225058962,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":38.93301603507223},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB22*Bilans!F22+BC22","v":13.057083333333333},{"v":0.33480390592590226,"d":"33.48%"},4.3715625,null,8.685520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W22<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W22<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W22<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W22<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.871032407407407},3.7249557127882595,360.6408997228773,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":33.52914360061265},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F22<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F22<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F22<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F22<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F22*BT22+BU22","v":3.115778703703704},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.946293967889247},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC22*Bilans!F22+CD22","v":13.526268518518519},{"v":0.32319057499228176,"d":"32.32%"},4.3715625,null,9.15470601851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN22*Bilans!F22+CO22","v":3.115778703703704},2.9982021488469606,290.2784365459906,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":41.65648905562674}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R23*Bilans!F23+S23","v":12.747916666666667},{"v":0.3974914201666939,"d":"39.75%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A19'!$C$39+'251.A19'!$C$40)","v":5.0671875},null,7.680729166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.46224537037037},3.3315946016771485,378.17763222287726,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":43.95226385775914},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":12.690995370370372},{"v":0.3992742375298905,"d":"39.93%"},5.0671875,null,7.6238078703703716,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.9524305555555554},2.841018081761006,322.4910650058962,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":51.54177861100926},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB23*Bilans!F23+BC23","v":12.747916666666667},{"v":0.3974914201666939,"d":"39.75%"},5.0671875,null,7.680729166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W23<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W23<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W23<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W23<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.46224537037037},3.3315946016771485,378.17763222287726,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":43.95226385775914},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F23<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F23<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F23<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F23<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F23*BT23+BU23","v":2.7908101851851854},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2893673846868445},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC23*Bilans!F23+CD23","v":13.107175925925926},{"v":0.38659643607721245,"d":"38.66%"},5.0671875,null,8.039988425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN23*Bilans!F23+CO23","v":2.7908101851851854},2.685496593291405,304.83743204599057,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":54.52664708858585}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R24*Bilans!F24+S24","v":12.238859375},{"v":0.4993571960213817,"d":"49.94%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A19'!$C$39+'251.A19'!$C$40)","v":6.1115625},null,6.127296875000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.8616718750000003},2.8616718750000003,396.5633342578125,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":62.46871857032874},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ24*Bilans!F24+AK24","v":12.433984375000001},{"v":0.49152084445980326,"d":"49.15%"},6.1115625,null,6.322421875000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU24*Bilans!F24+AV24","v":2.3143531250000007},2.3143531250000007,320.71727017968755,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":77.24187509198707},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB24*Bilans!F24+BC24","v":11.78003125},{"v":0.5188069853380057,"d":"51.88%"},6.1115625,null,5.668468750000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W24<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W24<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W24<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W24<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM24*Bilans!F24+BN24","v":1.671708333333334},1.6401666666666674,227.2901962500001,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":108.99195711817899},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F24<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F24<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F24<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F24<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F24*BT24+BU24","v":2.3143531250000007},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.966551128622603},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC24*Bilans!F24+CD24","v":11.43571875},{"v":0.5344274928062567,"d":"53.44%"},6.1115625,null,5.32415625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN24*Bilans!F24+CO24","v":1.7085781249999998},1.6763408018867925,232.30311747346695,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":106.63999516016817}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R25*Bilans!F25+S25","v":12.472916666666668},{"v":0.4558627025221312,"d":"45.59%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A19'!$C$39+'251.A19'!$C$40)","v":5.6859375},null,6.786979166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.098634259259259},3.098634259259259,397.74844010416666,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":53.438906029388704},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":12.16238425925926},{"v":0.4675018794667072,"d":"46.75%"},5.6859375,null,6.476446759259261,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.6132638888888886},2.6132638888888886,335.4450859375,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":63.36429539475434},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB25*Bilans!F25+BC25","v":12.472916666666668},{"v":0.4558627025221312,"d":"45.59%"},5.6859375,null,6.786979166666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W25<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W25<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W25<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W25<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.098634259259259},3.098634259259259,397.74844010416666,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":53.438906029388704},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F25<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F25<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F25<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F25<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F25*BT25+BU25","v":2.5017546296296302},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.6694246075439643},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC25*Bilans!F25+CD25","v":12.734398148148149},{"v":0.44650225584684233,"d":"44.65%"},5.6859375,null,7.048460648148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN25*Bilans!F25+CO25","v":2.5017546296296302},2.5017546296296302,321.13147864583345,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":66.18859541173879}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17417.93303901721},null,{"$f":"F26/F28","v":4782.009912883215},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R26*Bilans!F26+S26","v":12.155770833333333},{"v":0.5068580252520665,"d":"50.69%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A19'!$C$39+'251.A19'!$C$40)","v":6.16125},null,5.9945208333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.8503541666666665},2.796573899371069,390.8771339150943,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":64.47292526063731},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ26*Bilans!F26+AK26","v":12.344270833333333},{"v":0.49911818066748237,"d":"49.91%"},6.16125,null,6.183020833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU26*Bilans!F26+AV26","v":2.306679166666667},2.306679166666667,322.404547125,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":78.16574693417483},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB26*Bilans!F26+BC26","v":11.712125},{"v":0.5260573977822128,"d":"52.61%"},6.16125,null,5.5508750000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W26<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W26<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W26<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W26<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM26*Bilans!F26+BN26","v":1.6425092592592596},1.611518518518519,225.24194333333338,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":111.88410057226903},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F26<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F26<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F26<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F26<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F26*BT26+BU26","v":2.306679166666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.979747219577928},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC26*Bilans!F26+CD26","v":11.375541666666667},{"v":0.5416225600978708,"d":"54.16%"},6.16125,null,5.214291666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN26*Bilans!F26+CO26","v":1.7066458333333332},1.6744449685534593,234.03717325471698,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":107.67944207552111}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":46.75416098279336},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R27*Bilans!F27+S27","v":12.504583333333334},{"v":0.4490103628669488,"d":"44.90%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A19'!$C$39+'251.A19'!$C$40)","v":5.6146875000000005},null,6.889895833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC27*Bilans!F27+AD27","v":3.1405046296296293},3.1405046296296293,397.7527626041666,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":52.02403571023176},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":12.223254629629631},{"v":0.45934472201779925,"d":"45.93%"},5.6146875000000005,null,6.60856712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.6523194444444442},2.6523194444444442,335.9228884375,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":61.59956536993303},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB27*Bilans!F27+BC27","v":12.504583333333334},{"v":0.4490103628669488,"d":"44.90%"},5.6146875000000005,null,6.889895833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W27<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W27<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W27<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W27<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM27*Bilans!F27+BN27","v":3.1405046296296293},3.1405046296296293,397.7527626041666,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":52.02403571023176},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F27<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F27<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F27<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F27<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F27*BT27+BU27","v":2.5350398148148154},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.6212448997258053},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC27*Bilans!F27+CD27","v":12.777324074074075},{"v":0.43942592889167803,"d":"43.94%"},5.6146875000000005,null,7.1626365740740745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN27*Bilans!F27+CO27","v":2.5350398148148154},2.5350398148148154,321.0691301458334,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":64.44937237087736}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.6423874806473213},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R28*Bilans!F28+S28","v":12.882916666666667},{"v":0.36974837478573047,"d":"36.97%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.7634375},null,8.119479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC28*Bilans!F28+AD28","v":3.6407453703703703},3.503358752620545,372.13552510023584,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":39.11304398885855},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":12.950495370370371},{"v":0.367818941574879,"d":"36.78%"},4.7634375,null,8.18705787037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU28*Bilans!F28+AV28","v":3.1189305555555555},3.0012350628930817,318.79869146816037,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":45.656878627797624},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB28*Bilans!F28+BC28","v":12.882916666666667},{"v":0.36974837478573047,"d":"36.97%"},4.7634375,null,8.119479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W28<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W28<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W28<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W28<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM28*Bilans!F28+BN28","v":3.6407453703703703},3.503358752620545,372.13552510023584,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":39.11304398885855},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F28<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F28<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F28<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F28<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F28*BT28+BU28","v":2.9327101851851856},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.1302104266468223},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC28*Bilans!F28+CD28","v":13.290175925925928},{"v":0.3584179416848563,"d":"35.84%"},4.7634375,null,8.526738425925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN28*Bilans!F28+CO28","v":2.9327101851851856},2.822041876310273,299.7643432063679,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":48.55598570321654}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R29*Bilans!F29+S29","v":17.992083333333333},{"v":0.1685637201546977,"d":"16.86%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.0328125000000004},null,14.959270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC29*Bilans!F29+AD29","v":5.154041666666666},4.959549528301887,320.82086011202836,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":16.82549484057106},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":15.359291666666667},{"v":0.19745783632600247,"d":"19.75%"},3.0328125000000004,null,12.326479166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU29*Bilans!F29+AV29","v":4.007291666666666},3.8560731132075468,249.43972951061323,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":21.64037676417071},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB29*Bilans!F29+BC29","v":17.992083333333333},{"v":0.1685637201546977,"d":"16.86%"},3.0328125000000004,null,14.959270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W29<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W29<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W29<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W29<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM29*Bilans!F29+BN29","v":4.438199074074073},4.270719863731656,276.26219118514155,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":19.539299617532414},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F29<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F29<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F29<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F29<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F29*BT29+BU29","v":3.712658333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.4726218185980846},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC29*Bilans!F29+CD29","v":15.808625000000001},{"v":0.19184543247752414,"d":"19.18%"},3.0328125000000004,null,12.7758125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN29*Bilans!F29+CO29","v":3.712658333333333},3.5725580188679245,231.09984684551893,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":23.357738225464217}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17464.687200000008},null,{"$f":"F30/F32","v":5495.287208471365},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R30*Bilans!F30+S30","v":15.30675},{"v":0.23537409966191386,"d":"23.54%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.6028124999999998},null,11.703937499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC30*Bilans!F30+AD30","v":4.5409749999999995},4.369617452830188,342.4359957346698,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.135680889987675},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":14.351025000000002},{"v":0.25104914108922527,"d":"25.10%"},3.6028124999999998,null,10.748212500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU30*Bilans!F30+AV30","v":3.728625},3.587922169811321,281.1764906426887,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":28.176217380243862},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB30*Bilans!F30+BC30","v":15.30675},{"v":0.23537409966191386,"d":"23.54%"},3.6028124999999998,null,11.703937499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W30<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W30<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W30<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W30<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM30*Bilans!F30+BN30","v":4.10323611111111},3.948397012578616,309.4260028832547,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.603827243800282},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F30<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F30<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F30<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F30<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F30*BT30+BU30","v":3.4623649999999997},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.6513669125005603},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC30*Bilans!F30+CD30","v":14.638225000000002},{"v":0.2461235908042129,"d":"24.61%"},3.6028124999999998,null,11.035412500000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN30*Bilans!F30+CO30","v":3.4623649999999997},3.331709716981132,261.0977612455189,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":30.34300211832426}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":46.75416098279336},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R31*Bilans!F31+S31","v":14.180499999999999},{"v":0.27092662459010614,"d":"27.09%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.841875},null,10.338624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC31*Bilans!F31+AD31","v":4.28385},4.122195283018868,346.6972342783019,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.319822946511138},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":13.928150000000002},{"v":0.2758352688619809,"d":"27.58%"},3.841875,null,10.086275000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU31*Bilans!F31+AV31","v":3.61175},3.4754575471698113,292.30335700471693,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":31.217601863199764},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB31*Bilans!F31+BC31","v":14.180499999999999},{"v":0.27092662459010614,"d":"27.09%"},3.841875,null,10.338624999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W31<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W31<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W31<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W31<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM31*Bilans!F31+BN31","v":3.9627499999999998},3.8132122641509434,320.71021747641504,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":28.452507357116083},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F31<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F31<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F31<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F31<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F31*BT31+BU31","v":3.35739},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.734266796529447},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC31*Bilans!F31+CD31","v":14.147350000000001},{"v":0.2715614585063634,"d":"27.16%"},3.841875,null,10.305475000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN31*Bilans!F31+CO31","v":3.35739},3.230696037735849,271.7176902537736,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":33.582685815294546}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R37*Bilans!F37+S37","v":12.960416666666667},{"v":0.35408294486416975,"d":"35.41%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.5890625},null,8.371354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.7432175925925923},3.6019640985324948,367.5354117040094,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":36.543499990360196},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":13.099467592592593},{"v":0.350324352311463,"d":"35.03%"},4.5890625,null,8.510405092592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU37*Bilans!F37+AV37","v":3.214513888888889},3.0932114779874214,315.6235661851415,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":42.55395272412579},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB37*Bilans!F37+BC37","v":12.960416666666667},{"v":0.35408294486416975,"d":"35.41%"},4.5890625,null,8.371354166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W37<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W37<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W37<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W37<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.7432175925925923},3.6019640985324948,367.5354117040094,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":36.543499990360196},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F37<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F37<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F37<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F37<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F37*BT37+BU37","v":3.0141712962962965},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0456132374692997},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC37*Bilans!F37+CD37","v":13.395231481481483},{"v":0.3425892644217642,"d":"34.26%"},4.5890625,null,8.806168981481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN37*Bilans!F37+CO37","v":3.0141712962962965},2.9004289832285117,295.9525223761793,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":45.382381627383424}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R44*Bilans!F44+S44","v":12.881666666666668},{"v":0.3700025876568767,"d":"37.00%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.76625},null,8.115416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.639092592592592},3.501768343815513,372.2029572641509,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":39.1556740873958},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":12.948092592592593},{"v":0.36810441120313736,"d":"36.81%"},4.76625,null,8.181842592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU44*Bilans!F44+AV44","v":3.1173888888888888},2.999751572327044,318.8435946226415,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":45.708485084194606},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB44*Bilans!F44+BC44","v":12.881666666666668},{"v":0.3700025876568767,"d":"37.00%"},4.76625,null,8.115416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W44<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W44<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W44<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W44<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.639092592592592},3.501768343815513,372.2029572641509,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":39.1556740873958},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F44<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F44<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F44<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F44<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F44*BT44+BU44","v":2.9313962962962967},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1316134265430327},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC44*Bilans!F44+CD44","v":13.288481481481483},{"v":0.35867529383565266,"d":"35.87%"},4.76625,null,8.522231481481484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN44*Bilans!F44+CO44","v":2.9313962962962967},2.8207775681341722,299.82044771698116,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":48.60861825794201}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R61*Bilans!F61+S61","v":12.776250000000001},{"v":0.3916201937188141,"d":"39.16%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A19'!$C$39+'251.A19'!$C$40)","v":5.0034374999999995},null,7.7728125000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC61*Bilans!F61+AD61","v":3.499708333333333},3.367643867924528,377.11717943985843,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":42.89569522950442},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":12.745458333333334},{"v":0.3925663062986488,"d":"39.26%"},5.0034374999999995,null,7.742020833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.987375},2.8746438679245285,321.90980693985847,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":50.252285722021334},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB61*Bilans!F61+BC61","v":12.776250000000001},{"v":0.3916201937188141,"d":"39.16%"},5.0034374999999995,null,7.7728125000000015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W61<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W61<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W61<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W61<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM61*Bilans!F61+BN61","v":3.499708333333333},3.367643867924528,377.11717943985843,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":42.89569522950442},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F61<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F61<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F61<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F61<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F61*BT61+BU61","v":2.820591666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.2546362908491417},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC61*Bilans!F61+CD61","v":13.145583333333335},{"v":0.380617380996152,"d":"38.06%"},5.0034374999999995,null,8.142145833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN61*Bilans!F61+CO61","v":2.820591666666667},2.7141542452830194,303.9377777724057,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":53.22373452100422}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R71*Bilans!F71+S71","v":14.847416666666666},{"v":0.24922264815989315,"d":"24.92%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.7003125},null,11.147104166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC71*Bilans!F71+AD71","v":4.436108333333333},4.268708018867924,344.51675243278305,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":24.389739129454686},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":14.178558333333335},{"v":0.26097946018254087,"d":"26.10%"},3.7003125,null,10.478245833333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU71*Bilans!F71+AV71","v":3.6809583333333333},3.542054245283019,285.8703430011793,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":29.393303374347713},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB71*Bilans!F71+BC71","v":14.847416666666666},{"v":0.24922264815989315,"d":"24.92%"},3.7003125,null,11.147104166666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W71<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W71<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W71<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W71<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM71*Bilans!F71+BN71","v":4.0459398148148145},3.893262840670859,314.2155107134434,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":26.741753449674636},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F71<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F71<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F71<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F71<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F71*BT71+BU71","v":3.4195516666666665},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.684562449950798},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC71*Bilans!F71+CD71","v":14.438025000000001},{"v":0.2562893816848218,"d":"25.63%"},3.7003125,null,10.7377125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN71*Bilans!F71+CO71","v":3.4195516666666665},3.2905119811320755,265.56899571721704,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":31.640266194739958}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R77*Bilans!F77+S77","v":13.570999999999998},{"v":0.2926276619261661,"d":"29.26%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.97125},null,9.599749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC77*Bilans!F77+AD77","v":4.144699999999999},3.988296226415094,347.8193139056603,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":28.20775930706686},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":13.699300000000001},{"v":0.28988707452205587,"d":"28.99%"},3.97125,null,9.728050000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU77*Bilans!F77+AV77","v":3.5484999999999998},3.4145943396226413,297.7867723584905,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":32.94707622939271},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB77*Bilans!F77+BC77","v":13.570999999999998},{"v":0.2926276619261661,"d":"29.26%"},3.97125,null,9.599749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W77<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W77<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W77<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W77<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM77*Bilans!F77+BN77","v":3.8867222222222217},3.7400534591194963,326.1700621698113,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":30.080024585126},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F77<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F77<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F77<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F77<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F77*BT77+BU77","v":3.30058},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.7813293421156287},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC77*Bilans!F77+CD77","v":13.881700000000002},{"v":0.2860780740111081,"d":"28.61%"},3.97125,null,9.910450000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN77*Bilans!F77+CO77","v":3.30058},3.176029811320755,276.981559845283,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":35.42186524792612}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R94*Bilans!F94+S94","v":13.035},{"v":0.3391829689298043,"d":"33.92%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.42125},null,8.61375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC94*Bilans!F94+AD94","v":3.8418333333333328},3.6968584905660373,362.32910066037726,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":34.20009186790416},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":13.242833333333333},{"v":0.3338598235523616,"d":"33.39%"},4.42125,null,8.821583333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU94*Bilans!F94+AV94","v":3.3064999999999998},3.1817264150943396,311.84100594339617,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":39.73720034513125},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB94*Bilans!F94+BC94","v":13.035},{"v":0.3391829689298043,"d":"33.92%"},4.42125,null,8.61375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W94<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W94<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W94<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W94<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM94*Bilans!F94+BN94","v":3.8418333333333328},3.6968584905660373,362.32910066037726,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":34.20009186790416},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F94<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F94<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F94<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F94<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F94*BT94+BU94","v":3.092566666666667},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.9684081183914115},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC94*Bilans!F94+CD94","v":13.496333333333334},{"v":0.3275889747832744,"d":"32.76%"},4.42125,null,9.075083333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN94*Bilans!F94+CO94","v":3.092566666666667},2.9758660377358495,291.66463035849057,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":42.48608586433376}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R104*Bilans!F104+S104","v":18.5445},{"v":0.11359500121329774,"d":"11.36%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.1065625},null,16.4379375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC104*Bilans!F104+AD104","v":5.518375},5.310134433962264,225.45503272995285,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.314272770516684},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ104*Bilans!F104+AK104","v":18.5445},{"v":0.11359500121329774,"d":"11.36%"},2.1065625,null,16.4379375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU104*Bilans!F104+AV104","v":5.518375},5.310134433962264,225.45503272995285,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.314272770516684},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB104*Bilans!F104+BC104","v":18.5445},{"v":0.11359500121329774,"d":"11.36%"},2.1065625,null,16.4379375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W104<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W104<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W104<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W104<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM104*Bilans!F104+BN104","v":5.116513888888888},4.92343789308176,209.03686434551886,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":11.124376135009463},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F104<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F104<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F104<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F104<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F104*BT104+BU104","v":4.1537275000000005},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2100631300440385},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC104*Bilans!F104+CD104","v":18.5698},{"v":0.11344023629764455,"d":"11.34%"},2.1065625,null,16.4632375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN104*Bilans!F104+CO104","v":4.4473375},4.279513443396226,181.6974420229953,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":12.798224780556907}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F116<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F116<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F116<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F116<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F116<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F116<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F116<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F116<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F116<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F116<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F116<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F116<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F116<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F116<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F116<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F116*BT116+BU116","v":4.101379166666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.238271475753583},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F119<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F119<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F119<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F119<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F119<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F119<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F119<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F119<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F119<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F119<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F119<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F119<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F119<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F119<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F119*BT119+BU119","v":4.5132216666666665},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0340237369240675},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F136<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F136<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F136<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F136<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F136<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F136<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F136<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F136<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F136<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F136<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F136<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F136<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F136<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F136<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F136*BT136+BU136","v":4.740776666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9363915757825896},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F142<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F142<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F142<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F142<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F142<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F142<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F142<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F142<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F142<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F142<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F142<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F142<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F142<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F142<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F142<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F142*BT142+BU142","v":4.535656666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.0239627191064584},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F152<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F152<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F152<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F152<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F152<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F152<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F152<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F152<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F152<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F152<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F152<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F152<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F152<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F152<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F152<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F152*BT152+BU152","v":4.9133125},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.86839326828896},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F169<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F169<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F169<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F169<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F169<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F169<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F169<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F169<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F169<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F169<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F169<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F169<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F169<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F169<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F169*BT169+BU169","v":5.124842500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7912745611206589},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F175<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F175<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F175<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F175<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F175<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F175<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F175<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F175<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F175<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F175<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F175<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F175<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F175<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F175<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F175*BT175+BU175","v":4.717273333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9460394493429112},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F185<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F185<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F185<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F185<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F185<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F185<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F185<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F185<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F185<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F185<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F185<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F185<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F185<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F185<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F185*BT185+BU185","v":5.340111666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.7190651756033817},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F201<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F201<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F201<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F201<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F201<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F201<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F201<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F201<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F201<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F201<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F201<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F201<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F201<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F201<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F201*BT201+BU201","v":5.200694166666667},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7651489793109352},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F211<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F211<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F211<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F211<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F211<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F211<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F211<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.15900000000000009},{"$f":"IF(Bilans!F211<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F211<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F211<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F211<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F211<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F211<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F211<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F211<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.1739999999999986},{"$f":"Bilans!F211*BT211+BU211","v":5.6329125},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6297075447204268},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F217<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F217<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F217<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F217<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F217<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F217<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F217<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F217<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F217<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F217<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F217<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F217<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F217<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F217<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F217*BT217+BU217","v":4.920790833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8655537922512118},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F234<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F234<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F234<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F234<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F234<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F234<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F234<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.15900000000000009},{"$f":"IF(Bilans!F234<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F234<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F234<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F234<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F234<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F234<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F234<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F234<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.1739999999999986},{"$f":"Bilans!F234*BT234+BU234","v":6.0608875000000015},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5146296643849597},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F244<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F244<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F244<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F244<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F244<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F244<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F244<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F244<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F244<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F244<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F244<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F244<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F244<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F244<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F244*BT244+BU244","v":4.576253333333334},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0060078259070737},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R250*Bilans!F250+S250","v":19.592666666666666},{"v":0.09167971009561399,"d":"9.17%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.7962499999999997},null,17.796416666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC250*Bilans!F250+AD250","v":5.752833333333333},5.535745283018868,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ250*Bilans!F250+AK250","v":19.592666666666666},{"v":0.09167971009561399,"d":"9.17%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":17.796416666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU250*Bilans!F250+AV250","v":5.752833333333333},5.535745283018868,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB250*Bilans!F250+BC250","v":19.592666666666666},{"v":0.09167971009561399,"d":"9.17%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":17.796416666666666},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W250<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W250<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W250<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W250<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM250*Bilans!F250+BN250","v":5.29887037037037},5.098912997903564,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F250<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F250<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F250<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F250<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F250*BT250+BU250","v":4.330536666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1198296439009483},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC250*Bilans!F250+CD250","v":19.65106666666667},{"v":0.091407251854013,"d":"9.14%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":17.854816666666668},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN250*Bilans!F250+CO250","v":4.636283333333334},4.46132924528302,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A19'!$C$39+'251.A19'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W260<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W260<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W260<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W260<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.502856481481481},2.4084090670859535,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F260<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F260<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F260<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F260<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F260*BT260+BU260","v":5.2167191666666675},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7597266992360938},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R277*Bilans!F277+S277","v":21.47683333333333},{"v":0.05766387813225105,"d":"5.77%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.2384375000000003},null,20.238395833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC277*Bilans!F277+AD277","v":6.174291666666667},5.9412995283018875,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ277*Bilans!F277+AK277","v":21.47683333333333},{"v":0.05766387813225105,"d":"5.77%"},1.2384375000000003,null,20.238395833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU277*Bilans!F277+AV277","v":6.174291666666667},5.9412995283018875,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB277*Bilans!F277+BC277","v":21.47683333333333},{"v":0.05766387813225105,"d":"5.77%"},1.2384375000000003,null,20.238395833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W277<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W277<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W277<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W277<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM277*Bilans!F277+BN277","v":5.626671296296295},5.414344077568133,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F277<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F277<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F277<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F277<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F277*BT277+BU277","v":4.648365833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9748875904238032},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC277*Bilans!F277+CD277","v":21.59473333333333},{"v":0.05734905270112159,"d":"5.73%"},1.2384375000000003,null,20.35629583333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN277*Bilans!F277+CO277","v":4.975929166666667},4.788158254716982,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R286*Bilans!F286+S286","v":19.826999999999998},{"v":0.08709714026327735,"d":"8.71%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.7268749999999997},null,18.100125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC286*Bilans!F286+AD286","v":5.805250000000001},5.586183962264152,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ286*Bilans!F286+AK286","v":19.826999999999998},{"v":0.08709714026327735,"d":"8.71%"},1.7268749999999997,null,18.100125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU286*Bilans!F286+AV286","v":5.805250000000001},5.586183962264152,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB286*Bilans!F286+BC286","v":19.826999999999998},{"v":0.08709714026327735,"d":"8.71%"},1.7268749999999997,null,18.100125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W286<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W286<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W286<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W286<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM286*Bilans!F286+BN286","v":5.339638888888889},5.138143081761006,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F286<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F286<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F286<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F286<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F286*BT286+BU286","v":4.370065},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1006552534115626},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC286*Bilans!F286+CD286","v":19.8928},{"v":0.086809046489182,"d":"8.68%"},1.7268749999999997,null,18.165925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN286*Bilans!F286+CO286","v":4.6785250000000005},4.501976886792454,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R292*Bilans!F292+S292","v":18.210333333333335},{"v":0.13622073547985572,"d":"13.62%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.4806249999999994},null,15.729708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC292*Bilans!F292+AD292","v":5.362166666666667},5.159820754716981,265.39538051886785,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":12.85919669580448},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ292*Bilans!F292+AK292","v":17.209000000000003},{"v":0.1441469579870997,"d":"14.41%"},2.4806249999999994,null,14.728375000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU292*Bilans!F292+AV292","v":4.2575},4.09683962264151,210.720945990566,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":16.195691340540908},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB292*Bilans!F292+BC292","v":18.210333333333335},{"v":0.13622073547985572,"d":"13.62%"},2.4806249999999994,null,15.729708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W292<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W292<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W292<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W292<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM292*Bilans!F292+BN292","v":6.130027777777776},5.898705974842765,303.39994181603754,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":11.248424702465124},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F292<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F292<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F292<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F292<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.9654000000000003},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.3150249659555153},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC292*Bilans!F292+CD292","v":17.209000000000003},{"v":0.1441469579870997,"d":"14.41%"},2.4806249999999994,null,14.728375000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN292*Bilans!F292+CO292","v":4.2575},4.09683962264151,210.720945990566,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":16.195691340540908}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R309*Bilans!F309+S309","v":18.434},{"v":0.15318162091786916,"d":"15.32%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.8237500000000004},null,15.61025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC309*Bilans!F309+AD309","v":5.2909999999999995},5.091339622641509,303.8002352830188,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.118673218673223},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ309*Bilans!F309+AK309","v":15.928},{"v":0.1772821446509292,"d":"17.73%"},2.8237500000000004,null,13.10425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU309*Bilans!F309+AV309","v":4.1049999999999995},3.950094339622641,235.702129245283,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":19.486699147381245},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB309*Bilans!F309+BC309","v":18.434},{"v":0.15318162091786916,"d":"15.32%"},2.8237500000000004,null,15.61025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W309<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W309<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W309<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W309<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM309*Bilans!F309+BN309","v":5.928388888888887},5.704676100628929,340.3980229245282,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":13.493193766340868},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F309<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F309<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F309<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F309<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.8068},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.4114742040559},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC309*Bilans!F309+CD309","v":15.928},{"v":0.1772821446509292,"d":"17.73%"},2.8237500000000004,null,13.10425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN309*Bilans!F309+CO309","v":4.1049999999999995},3.950094339622641,235.702129245283,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":19.486699147381245}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R315*Bilans!F315+S315","v":18.067333333333334},{"v":0.125156820781521,"d":"12.52%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.2612500000000004},null,15.806083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC315*Bilans!F315+AD315","v":5.407666666666667},5.203603773584906,240.25038622641517,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.445779231374487},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ315*Bilans!F315+AK315","v":18.028},{"v":0.1254298868426892,"d":"12.54%"},2.2612500000000004,null,15.766749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU315*Bilans!F315+AV315","v":4.3549999999999995},4.1906603773584905,193.48278962264158,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":14.21239008577025},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB315*Bilans!F315+BC315","v":18.067333333333334},{"v":0.125156820781521,"d":"12.52%"},2.2612500000000004,null,15.806083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W315<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W315<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W315<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W315<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM315*Bilans!F315+BN315","v":6.258944444444442},6.022757861635218,278.0707304716981,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":9.889041095175173},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F315<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F315<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F315<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F315<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F315*BT315+BU315","v":4.0668},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.2573030392446154},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC315*Bilans!F315+CD315","v":18.028},{"v":0.1254298868426892,"d":"12.54%"},2.2612500000000004,null,15.766749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN315*Bilans!F315+CO315","v":4.3549999999999995},4.1906603773584905,193.48278962264158,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":14.21239008577025}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R325*Bilans!F325+S325","v":16.216583333333332},{"v":0.21025930246301372,"d":"21.03%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.4096875000000004},null,12.806895833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC325*Bilans!F325+AD325","v":4.748691666666666},4.56949575471698,336.9203457346698,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":20.815190582421522},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":14.692641666666667},{"v":0.23206769601790467,"d":"23.21%"},3.4096875000000004,null,11.282954166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU325*Bilans!F325+AV325","v":3.8230416666666662},3.678775943396226,271.2453472464623,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":25.855047022023975},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB325*Bilans!F325+BC325","v":16.216583333333332},{"v":0.21025930246301372,"d":"21.03%"},3.4096875000000004,null,12.806895833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W325<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W325<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W325<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W325<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM325*Bilans!F325+BN325","v":4.216726851851851},4.057605083857442,299.17736684551886,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":23.44114891279098},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F325<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F325<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F325<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F325<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F325*BT325+BU325","v":3.547168333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.587979801729173},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC325*Bilans!F325+CD325","v":15.034775000000002},{"v":0.22678673275788963,"d":"22.68%"},3.4096875000000004,null,11.625087500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN325*Bilans!F325+CO325","v":3.547168333333333},3.413312924528302,251.67209520778306,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":27.86586729757404}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R342*Bilans!F342+S342","v":13.136666666666667},{"v":0.3191448870844963,"d":"31.91%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.1925},null,8.944166666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC342*Bilans!F342+AD342","v":3.9762592592592587},3.8262117400419284,354.00111018867926,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":31.19294176821802},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":13.43825925925926},{"v":0.31198237205546353,"d":"31.20%"},4.1925,null,9.245759259259259,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU342*Bilans!F342+AV342","v":3.4318888888888885},3.302383647798742,305.5365350943396,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":36.14080395521436},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB342*Bilans!F342+BC342","v":13.136666666666667},{"v":0.3191448870844963,"d":"31.91%"},4.1925,null,8.944166666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W342<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W342<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W342<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W342<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM342*Bilans!F342+BN342","v":3.9762592592592587},3.8262117400419284,354.00111018867926,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":31.19294176821802},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F342<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F342<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F342<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F342<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F342*BT342+BU342","v":3.19942962962963},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":2.8692614192807513},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC342*Bilans!F342+CD342","v":13.63414814814815},{"v":0.307499959252639,"d":"30.75%"},4.1925,null,9.44164814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN342*Bilans!F342+CO342","v":3.19942962962963},3.0786964360587006,284.840994264151,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":38.76666715241047}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R352*Bilans!F352+S352","v":12.962916666666667},{"v":0.3535807270740252,"d":"35.36%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.5834375},null,8.379479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.746523148148148},3.6051449161425575,367.373279817217,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":36.46295171420009},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":13.104273148148149},{"v":0.3497666332335049,"d":"34.98%"},4.5834375,null,8.52083564814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU352*Bilans!F352+AV352","v":3.217597222222222},3.0961784591194967,315.5083254304245,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":42.456927704801444},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB352*Bilans!F352+BC352","v":12.962916666666667},{"v":0.3535807270740252,"d":"35.36%"},4.5834375,null,8.379479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W352<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W352<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W352<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W352<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.746523148148148},3.6051449161425575,367.373279817217,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":36.46295171420009},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F352<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F352<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F352<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F352<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F352*BT352+BU352","v":3.0167990740740747},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0429603611627845},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC352*Bilans!F352+CD352","v":13.398620370370372},{"v":0.34208279459397073,"d":"34.21%"},4.5834375,null,8.815182870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN352*Bilans!F352+CO352","v":3.0167990740740747},2.9029575995807133,295.81863679127366,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":45.282860837852574}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R358*Bilans!F358+S358","v":13.157916666666667},{"v":0.31499572500712497,"d":"31.50%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.1446875},null,9.013229166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC358*Bilans!F358+AD358","v":4.004356481481481},3.853248689727463,352.0809659021226,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":30.589908539834447},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":13.479106481481482},{"v":0.30748978099507224,"d":"30.75%"},4.1446875,null,9.334418981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU358*Bilans!F358+AV358","v":3.458097222222222},3.3276029874213835,304.05140396816034,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":35.42205168271588},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB358*Bilans!F358+BC358","v":13.157916666666667},{"v":0.31499572500712497,"d":"31.50%"},4.1446875,null,9.013229166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W358<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W358<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W358<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W358<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM358*Bilans!F358+BN358","v":4.004356481481481},3.853248689727463,352.0809659021226,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":30.589908539834447},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F358<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F358<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F358<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F358<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F358*BT358+BU358","v":3.221765740740741},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":2.8493691778749115},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC358*Bilans!F358+CD358","v":13.662953703703705},{"v":0.30335223187329347,"d":"30.34%"},4.1446875,null,9.518266203703705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN358*Bilans!F358+CO358","v":3.221765740740741},3.100189675052411,283.27208108372645,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":38.02042370133605}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R369*Bilans!F369+S369","v":13.275083333333331},{"v":0.3038822731809594,"d":"30.39%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.0340625},null,9.24102083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC369*Bilans!F369+AD369","v":4.077141666666666},3.9232872641509426,348.06423785731124,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":29.17083743669423},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":13.588191666666667},{"v":0.29688001162774297,"d":"29.69%"},4.0340625,null,9.554129166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU369*Bilans!F369+AV369","v":3.5177916666666667},3.3850448113207547,300.31271304834905,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.809175765489016},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB369*Bilans!F369+BC369","v":13.275083333333331},{"v":0.3038822731809594,"d":"30.39%"},4.0340625,null,9.24102083333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W369<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W369<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W369<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W369<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM369*Bilans!F369+BN369","v":3.8498101851851847},3.704534329140461,328.65702434551883,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":30.893376827352565},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F369<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F369<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F369<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F369<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F369*BT369+BU369","v":3.2729983333333332},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.8047676977124443},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC369*Bilans!F369+CD369","v":13.752725000000002},{"v":0.2933282313141577,"d":"29.33%"},4.0340625,null,9.7186625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN369*Bilans!F369+CO369","v":3.2729983333333332},3.149488962264151,279.4147870096698,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":36.337823809271484}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R370*Bilans!F370+S370","v":13.08},{"v":0.3302752293577982,"d":"33.03%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.32},null,8.76,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC370*Bilans!F370+AD370","v":3.9013333333333327},3.754113207547169,358.8181403773585,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":32.84349543645211},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":13.329333333333334},{"v":0.3240972291687506,"d":"32.41%"},4.32,null,9.009333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU370*Bilans!F370+AV370","v":3.3619999999999997},3.235132075471698,309.21392377358495,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":38.11226160898625},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB370*Bilans!F370+BC370","v":13.08},{"v":0.3302752293577982,"d":"33.03%"},4.32,null,8.76,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W370<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W370<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W370<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W370<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM370*Bilans!F370+BN370","v":3.9013333333333327},3.754113207547169,358.8181403773585,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":32.84349543645211},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F370<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F370<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F370<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F370<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F370*BT370+BU370","v":3.139866666666667},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.9236910272198395},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC370*Bilans!F370+CD370","v":13.557333333333334},{"v":0.31864673485444533,"d":"31.86%"},4.32,null,9.237333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN370*Bilans!F370+CO370","v":3.139866666666667},3.0213811320754718,288.78360860377364,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":40.808555627440164}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R371*Bilans!F371+S371","v":13.805083333333332},{"v":0.2840665576086104,"d":"28.41%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.9215625},null,9.883520833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC371*Bilans!F371+AD371","v":4.198141666666666},4.039721226415094,347.4867205931604,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":27.467879286925395},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":13.787191666666669},{"v":0.2844351913581627,"d":"28.44%"},3.9215625,null,9.865629166666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU371*Bilans!F371+AV371","v":3.5727916666666664},3.4379693396226414,295.7255276709906,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":32.27561506182004},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB371*Bilans!F371+BC371","v":13.805083333333332},{"v":0.2840665576086104,"d":"28.41%"},3.9215625,null,9.883520833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W371<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W371<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W371<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W371<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM371*Bilans!F371+BN371","v":3.915921296296296},3.768150681341719,324.12690123231135,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":29.447488803842038},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F371<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F371<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F371<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F371<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F371*BT371+BU371","v":3.322398333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7630642322137775},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC371*Bilans!F371+CD371","v":13.983725000000002},{"v":0.2804376158713075,"d":"28.04%"},3.9215625,null,10.062162500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN371*Bilans!F371+CO371","v":3.322398333333333},3.1970248113207544,275.000081707783,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":34.70807439688251}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.203138725214296},{"$f":"SUM(AF7:AF372)/229","v":4.056617518040182},{"$f":"SUM(AG7:AG372)/Z373","v":3.818067889290821},{"$f":"SUM(AH7:AH372)","v":6163.757041892808},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.6429765550703563},{"$f":"SUM(AX7:AX372)/229","v":3.51584596801104},{"$f":"SUM(AY7:AY372)/AR373","v":3.2162490002168953},{"$f":"SUM(AZ7:AZ372)","v":7334.822217979589},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17417.93303901721},{"$f":"SUM(BK7:BK372)","v":46.75416098279336},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.139656536470968},{"$f":"SUM(BP7:BP372)/229","v":3.993592621933541},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.6423874806473213},{"$f":"SUM(BR7:BR372)","v":7114.743815938559},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1450.3404349427044},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":898.9667802385737},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17464.687200000008},{"$f":"SUM(CL7:CL372)","v":46.75416098279336},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.2947826396086057},{"$f":"SUM(CQ7:CQ372)/229","v":3.178120912966475},{"$f":"SUM(CR7:CR372)/CK373","v":2.9710136062334334},{"$f":"SUM(CS7:CS372)","v":8122.125010977679}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.9735354381991903},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A13","index":47,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.77},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":11.13},{"$f":"G7*Dane!$E$26","v":12.34},{"$f":"H7*Dane!$E$26","v":13.4},{"$f":"I7*Dane!$E$26","v":17.2},{"$f":"S5*T3+S6","v":18.285999999999998},{"$f":"$S$5*U3+$S$6","v":19.915},{"$f":"J7*Dane!$E$26","v":22.63},{"$f":"K7*Dane!E$26","v":23.34}]
[null,"Q",null,7.77,8.9,11.13,12.34,13.4,17.2,22.63,23.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.22600000000000015},{"$f":"(P4-O4)/(P3-O3)","v":0.27875000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.13444444444444434},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S4-R4)/(S3-R3)","v":1.2666666666666664},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.5429999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07100000000000009}]
[null,"COP",null,2.3,2.53,2.97,3.98,5.21,5.71,8.17,8.75,null,"b=",{"$f":"N4-N5*$N$3","v":12.290000000000003},{"$f":"O4-O5*O3","v":13.08125},{"$f":"P4-P5*P3","v":12.071111111111112},{"$f":"Q4-Q5*Q3","v":11.916},{"$f":"R4-R5*R3","v":4.533333333333335},{"$f":"S4-S5*$S$3","v":11.77},null,null,{"$f":"V4-V5*V3","v":21.209999999999997}]
[{"$nulls":3},{"$f":"D5","v":7.77},8.9,11.13,12.34,13.4,17.2,22.63,23.34,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.77},8.9,11.13,12.34,13.4,17.2,{"$f":"T4","v":18.285999999999998},{"$f":"U4","v":19.915},{"$f":"V5*V3+V6","v":22.63},{"$f":"W4","v":23.34}]
[null,"Q",null,7.32,8.44,10.66,12.1,13.18,16.6,22.03,23.65,null,"COP",{"$f":"D6","v":2.3},2.53,2.97,3.98,5.21,5.71,{"$f":"T3*S10+S11","v":6.202},{"$f":"U3*S10+S11","v":6.9399999999999995},{"$f":"J6","v":8.17},{"$f":"K6","v":8.75}]
[null,"COP",null,2,2.2,2.56,3.29,4.1,4.37,5.89,8.46,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.046},{"$f":"(P9-O9)/(P3-O3)","v":0.05500000000000005},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1122222222222222},{"$f":"(R9-Q9)/(R3-Q3)","v":0.246},{"$f":"(S9-R9)/(S3-R3)","v":0.16666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.246},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.05800000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.2199999999999998},{"$f":"O9-O10*O3","v":3.3550000000000004},{"$f":"P9-P10*P3","v":3.7555555555555555},{"$f":"Q9-Q10*Q3","v":3.488},{"$f":"R9-R10*R3","v":4.043333333333333},{"$f":"S9-S10*$S$3","v":3.25},null,null,{"$f":"V9-V10*V3","v":7.01}]
[null,"Q",null,{"v":7,"d":"7.00"},8.29,10.6,12.28,13.33,17.27,20.65,22.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.924,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.112,"d":"2.11"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.456,"d":"2.46"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.106,"d":"3.11"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.8199999999999994,"d":"3.82"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.086,"d":"4.09"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.454,"d":"5.45"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.6240000000000006,"d":"7.62"}},null,"COP=",{"$f":"N10*N3+N11","v":2.3},{"$f":"O10*O3+O11","v":2.53},2.97,3.98,5.209999999999999,5.71,{"$f":"T9","v":6.202},{"$f":"U9","v":6.9399999999999995},8.17,{"$f":"W9","v":8.75}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7,"d":"7.00"}},8.29,{"v":10.6,"d":"10.60"},12.28,13.33,17.27,20.65,22.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.81,1.98,2.3,2.83,3.4,3.66,4.8,6.37,null,"Q",{"$f":"D9*Dane!$E$26","v":7.32},{"$f":"E9*Dane!$E$26","v":8.44},{"$f":"F9*Dane!$E$26","v":10.66},{"$f":"G9*Dane!$E$26","v":12.1},{"$f":"H9*Dane!$E$26","v":13.18},{"$f":"I9*Dane!$E$26","v":16.6},{"$f":"S16*T14+S17","v":17.686},{"$f":"$S$16*U14+$S$17","v":19.315},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":23.65}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999984},{"$f":"(P15-O15)/(P3-O3)","v":0.2775000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.15999999999999995},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21600000000000003},{"$f":"(S15-R15)/(S3-R3)","v":1.1400000000000006},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.5429999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16199999999999976}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.799999999999997},{"$f":"O15-O16*O3","v":12.602500000000001},{"$f":"P15-P16*P3","v":11.78},{"$f":"Q15-Q16*Q3","v":11.668},{"$f":"R15-R16*R3","v":5.199999999999996},{"$f":"S15-S16*$S$3","v":11.170000000000002},null,null,{"$f":"V15-V16*V14","v":18.790000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.32},{"$f":"O16*O14+O17","v":8.44},10.66,12.1,13.18,16.6,{"$f":"T15","v":17.686},{"$f":"U15","v":19.315},22.03,{"$f":"W15","v":23.65}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2},2.2,2.56,3.29,4.1,4.37,{"$f":"T14*S21+S22","v":4.674},{"$f":"U14*S21+S22","v":5.13},{"$f":"J10","v":5.89},{"$f":"K10","v":8.46}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.040000000000000036},{"$f":"(P20-O20)/(P14-O14)","v":0.044999999999999984},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0811111111111111},{"$f":"(R20-Q20)/(R14-Q14)","v":0.16199999999999992},{"$f":"(S20-R20)/(S14-R14)","v":0.09000000000000015},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15199999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.2570000000000001}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8000000000000007},{"$f":"O20-O21*O14","v":2.875},{"$f":"P20-P21*P14","v":3.1277777777777778},{"$f":"Q20-Q21*Q14","v":2.966},{"$f":"R20-R21*R14","v":3.469999999999999},{"$f":"S20-S21*$S$3","v":2.8500000000000005},null,null,{"$f":"V20-V21*V14","v":0.7499999999999973}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,97 | 3,98 | 5,21"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2},{"$f":"O21*O14+O22","v":2.2},2.56,3.29,4.1,4.37,{"$f":"T20","v":4.674},{"$f":"U20","v":5.13},5.89,{"$f":"W20","v":8.46}]
[null,50564,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"E14*Dane!$E$26","v":8.29},{"$f":"F14*Dane!$E$26","v":{"v":10.6,"d":"10.60"}},{"$f":"G14*Dane!$E$26","v":12.28},{"$f":"H14*Dane!$E$26","v":13.33},{"$f":"I14*Dane!$E$26","v":17.27},{"$f":"S27*T25+S28","v":17.945999999999998},{"$f":"S27*U25+S28","v":18.96},{"$f":"J14*Dane!$E$26","v":20.65},{"$f":"K14*Dane!$E$26","v":22.88}]
[null,{"$f":"D14+8","v":15},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.25799999999999984},{"$f":"(P26-O26)/(P3-O3)","v":0.28875000000000006},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21000000000000013},{"$f":"(S26-R26)/(S3-R3)","v":1.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.3379999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.22300000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.77},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":12.159999999999997},12.62125,11.906666666666666,11.86,4.136666666666667,13.89,null,null,{"$f":"V26-V27*V25","v":16.189999999999998}]
[null,{"$f":"D9+8","v":15.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.29},10.6,12.28,13.33,17.27,{"$f":"T26","v":17.945999999999998},{"$f":"U26","v":18.96},20.65,{"$f":"W26","v":22.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.924,"d":"1.92"}},{"v":2.112,"d":"2.11"},{"v":2.456,"d":"2.46"},{"v":3.106,"d":"3.11"},{"v":3.8199999999999994,"d":"3.82"},{"v":4.086,"d":"4.09"},{"$f":"T25*S32+S33","v":4.3596},{"$f":"U25*S32+S33","v":4.77},{"$f":"J13","v":5.454},{"$f":"K13","v":7.6240000000000006}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.037600000000000036},{"$f":"(P31-O31)/(P25-O25)","v":0.04299999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07222222222222222},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1427999999999999},{"$f":"(S31-R31)/(S25-R25)","v":0.08866666666666696},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13679999999999995},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.21700000000000008}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.6760000000000006},{"$f":"O31-O32*O25","v":2.7569999999999997},{"$f":"P31-P32*P25","v":2.9615555555555555},{"$f":"Q31-Q32*Q25","v":2.8204000000000002},{"$f":"R31-R32*R25","v":3.199333333333331},{"$f":"S31-S32*$S$3","v":2.718000000000001},null,null,{"$f":"V31-V32*V25","v":1.113999999999998}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.924},{"$f":"O32*O25+O33","v":2.112},2.456,3.106,3.8199999999999994,4.086,{"$f":"T31","v":4.3596},{"$f":"U31","v":4.77},5.454,{"$f":"W31","v":7.6240000000000006}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-17.272727272727273},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-17.034739454094293},-21.063369397217937,-16.970251716247137,-0.022346368715084913,-9.466145833333334,20,20,-56.45270270270267,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.272727272727273},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-17.272727272727273},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.3}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":5.404675324675325},{"$f":"E66*Dane!$E$26","v":6.12},{"$f":"F66*Dane!$E$26","v":6.93},{"$f":"G66*Dane!$E$26","v":9.83},{"$f":"H66*Dane!$E$26","v":11.78},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":15.373999999999999},{"$f":"I57*K52+I58","v":16.294999999999998},{"$f":"L66*Dane!$E$26","v":17.83},{"$f":"M66*Dane!$E$26","v":21.74}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.6347448979591839},1.79,1.96,2.26,2.56,2.71,null,null,3.32,4.12]
[null,"Q",null,{"$f":"D54","v":5.404675324675325},6.12,6.93,9.83,11.78,14.76,null,null,{"$f":"L54","v":17.83},{"$f":"M54","v":21.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.14306493506493503},{"$f":"(F54-E54)/(F52-E52)","v":0.10124999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.32222222222222224},{"$f":"(H54-G54)/(H52-G52)","v":0.38999999999999985},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":8.265974025974025},7.63875,9.185555555555556,9.05,4.826666666666664,11.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":5.404675324675324},6.120000000000001,6.930000000000001,9.83,11.78,14.76]
[null,"COP",null,{"$f":"D55","v":1.6347448979591839},1.79,1.96,2.26,2.56,2.71,null,null,{"$f":"L55","v":3.32},{"$f":"M55","v":4.12}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03105102040816323},{"$f":"(F61-E61)/(F52-E52)","v":0.02124999999999999},{"$f":"(G61-F61)/(G52-F52)","v":0.03333333333333331},{"$f":"(H61-G61)/(H52-G52)","v":0.06000000000000005},{"$f":"(I61-H61)/(I52-H52)","v":0.04999999999999997},{"$f":"(L61-I61)/(L52-I52)","v":0.060999999999999985}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.2557653061224485},2.1087499999999997,2.1933333333333334,2.1399999999999997,2.2100000000000004,2.1]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.6347448979591839},1.7899999999999998,1.9600000000000002,2.26,2.56,2.71]
[{"$nulls":3},{"$f":"E66/F66*E66","v":5.404675324675325},6.12,6.93,9.83,11.78,14.76,null,null,17.83,21.74]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"251.A16","index":48,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.57},{"$f":"E7*Dane!$E$26","v":9},{"$f":"F7*Dane!$E$26","v":11.7},{"$f":"G7*Dane!$E$26","v":12.75},{"$f":"H7*Dane!$E$26","v":17.1},{"$f":"I7*Dane!$E$26","v":17.65},{"$f":"S5*T3+S6","v":18.61},{"$f":"$S$5*U3+$S$6","v":20.049999999999997},{"$f":"J7*Dane!$E$26","v":22.45},{"$f":"K7*Dane!E$26","v":27.4}]
[null,"Q",null,7.57,9,11.7,12.75,17.1,17.65,22.45,27.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2859999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.3374999999999999},{"$f":"(Q4-P4)/(Q3-P3)","v":0.11666666666666675},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8700000000000003},{"$f":"(S4-R4)/(S3-R3)","v":0.18333333333333238},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.4800000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.49499999999999994}]
[null,"COP",null,2.37,2.49,2.95,4.3,5.31,5.7,7.66,9.09,null,"b=",{"$f":"N4-N5*$N$3","v":13.29},{"$f":"O4-O5*O3","v":14.062499999999998},{"$f":"P4-P5*P3","v":12.516666666666666},{"$f":"Q4-Q5*Q3","v":11.01},{"$f":"R4-R5*R3","v":15.816666666666675},{"$f":"S4-S5*$S$3","v":12.849999999999998},null,null,{"$f":"V4-V5*V3","v":12.55}]
[{"$nulls":3},{"$f":"D5","v":7.57},9,11.7,12.75,17.1,17.65,22.45,27.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.57},9,11.7,12.75,17.1,17.65,{"$f":"T4","v":18.61},{"$f":"U4","v":20.049999999999997},{"$f":"V5*V3+V6","v":22.45},{"$f":"W4","v":27.4}]
[null,"Q",null,7.4,9,11.2,13.09,15.25,16.48,22.03,28.74,null,"COP",{"$f":"D6","v":2.37},2.49,2.95,4.3,5.31,5.7,{"$f":"T3*S10+S11","v":6.0920000000000005},{"$f":"U3*S10+S11","v":6.68},{"$f":"J6","v":7.66},{"$f":"K6","v":9.09}]
[null,"COP",null,2.02,2.17,2.45,3.54,4.12,4.48,6.01,7.97,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.02400000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.057499999999999996},{"$f":"(Q9-P9)/(Q3-P3)","v":0.14999999999999997},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20199999999999996},{"$f":"(S9-R9)/(S3-R3)","v":0.1300000000000002},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.196},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.14299999999999996}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.8500000000000005},{"$f":"O9-O10*O3","v":3.3525},{"$f":"P9-P10*P3","v":4},{"$f":"Q9-Q10*Q3","v":3.896},{"$f":"R9-R10*R3","v":4.399999999999999},{"$f":"S9-S10*$S$3","v":3.74},null,null,{"$f":"V9-V10*V3","v":4.800000000000001}]
[null,"Q",null,{"v":7.4,"d":"7.40"},8.8,11.8,13.35,15.69,16.67,22.54,29.76,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.924,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.062,"d":"2.06"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3899999999999997,"d":"2.39"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.276,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.7960000000000003,"d":"3.80"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.132,"d":"4.13"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.538,"d":"5.54"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.35},null,"COP=",{"$f":"N10*N3+N11","v":2.37},{"$f":"O10*O3+O11","v":2.49},2.95,4.3,5.31,5.7,{"$f":"T9","v":6.0920000000000005},{"$f":"U9","v":6.68},7.66,{"$f":"W9","v":9.09}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7.4,"d":"7.40"}},{"v":8.8,"d":"8.80"},{"v":11.8,"d":"11.80"},13.35,15.69,16.67,22.54,29.76,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.78,1.9,2.3,2.88,3.31,3.61,4.83,6.42,null,"Q",{"$f":"D9*Dane!$E$26","v":7.4},{"$f":"E9*Dane!$E$26","v":9},{"$f":"F9*Dane!$E$26","v":11.2},{"$f":"G9*Dane!$E$26","v":13.09},{"$f":"H9*Dane!$E$26","v":15.25},{"$f":"I9*Dane!$E$26","v":16.48},{"$f":"S16*T14+S17","v":17.59},{"$f":"$S$16*U14+$S$17","v":19.255000000000003},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":28.74}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.31999999999999995},{"$f":"(P15-O15)/(P3-O3)","v":0.2749999999999999},{"$f":"(Q15-P15)/(Q3-P3)","v":0.21000000000000008},{"$f":"(R15-Q15)/(R3-Q3)","v":0.43200000000000005},{"$f":"(S15-R15)/(S3-R3)","v":0.41000000000000014},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.555},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.6709999999999997}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":13.799999999999999},{"$f":"O15-O16*O3","v":13.124999999999998},{"$f":"P15-P16*P3","v":12.67},{"$f":"Q15-Q16*Q3","v":12.225999999999999},{"$f":"R15-R16*R3","v":12.379999999999999},{"$f":"S15-S16*$S$3","v":10.93},null,null,{"$f":"V15-V16*V14","v":8.610000000000007}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},48,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.4},{"$f":"O16*O14+O17","v":9},11.2,13.09,15.25,16.48,{"$f":"T15","v":17.59},{"$f":"U15","v":19.255000000000003},22.03,{"$f":"W15","v":28.74}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2.02},2.17,2.45,3.54,4.12,4.48,{"$f":"T14*S21+S22","v":4.7860000000000005},{"$f":"U14*S21+S22","v":5.245},{"$f":"J10","v":6.01},{"$f":"K10","v":7.97}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02999999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.03500000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.1211111111111111},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11600000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.1200000000000001},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15299999999999994},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.196}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.6199999999999997},{"$f":"O20-O21*O14","v":2.6950000000000003},{"$f":"P20-P21*P14","v":3.297777777777778},{"$f":"Q20-Q21*Q14","v":3.308},{"$f":"R20-R21*R14","v":3.2799999999999994},{"$f":"S20-S21*$S$3","v":2.950000000000001},null,null,{"$f":"V20-V21*V14","v":2.09}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,95 | 4,3 | 5,31"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.02},{"$f":"O21*O14+O22","v":2.17},2.45,3.54,4.12,4.48,{"$f":"T20","v":4.7860000000000005},{"$f":"U20","v":5.245},6.01,{"$f":"W20","v":7.97}]
[null,{"$f":"50564+3288","v":53852},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.57},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7.4,"d":"7.40"}},{"$f":"E14*Dane!$E$26","v":{"v":8.8,"d":"8.80"}},{"$f":"F14*Dane!$E$26","v":{"v":11.8,"d":"11.80"}},{"$f":"G14*Dane!$E$26","v":13.35},{"$f":"H14*Dane!$E$26","v":15.69},{"$f":"I14*Dane!$E$26","v":16.67},{"$f":"S27*T25+S28","v":17.844},{"$f":"S27*U25+S28","v":19.605},{"$f":"J14*Dane!$E$26","v":22.54},{"$f":"K14*Dane!$E$26","v":29.76}]
[null,{"$f":"D14+8","v":15.4},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2800000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.375},{"$f":"(Q26-P26)/(Q3-P3)","v":0.1722222222222221},{"$f":"(R26-Q26)/(R3-Q3)","v":0.46799999999999997},{"$f":"(S26-R26)/(S3-R3)","v":0.3266666666666674},{"$f":"(V26-S26)/(V3-S3)","v":0.5869999999999997},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.7220000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.57},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.000000000000002},14.425,13.005555555555556,12.414,13.403333333333329,10.800000000000004,null,null,{"$f":"V26-V27*V25","v":8.099999999999994}]
[null,{"$f":"D9+8","v":{"v":15.4,"d":"15.40"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.4},{"$f":"O27*O25+O28","v":8.8},11.8,13.35,15.690000000000001,16.67,{"$f":"T26","v":17.844},{"$f":"U26","v":19.605},22.54,{"$f":"W26","v":29.76}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.924,"d":"1.92"}},{"v":2.062,"d":"2.06"},{"v":2.3899999999999997,"d":"2.39"},{"v":3.276,"d":"3.28"},{"v":3.7960000000000003,"d":"3.80"},{"v":4.132,"d":"4.13"},{"$f":"T25*S32+S33","v":4.4132},{"$f":"U25*S32+S33","v":4.835},{"$f":"J13","v":5.538},{"$f":"K13","v":7.35}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02759999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04099999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.09844444444444446},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10400000000000009},{"$f":"(S31-R31)/(S25-R25)","v":0.11199999999999981},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14060000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18119999999999994}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4759999999999995},{"$f":"O31-O32*O25","v":2.6769999999999996},{"$f":"P31-P32*P25","v":3.0791111111111107},{"$f":"Q31-Q32*Q25","v":3.0679999999999996},{"$f":"R31-R32*R25","v":3.0120000000000013},{"$f":"S31-S32*$S$3","v":2.725999999999999},null,null,{"$f":"V31-V32*V25","v":1.9140000000000015}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.924},{"$f":"O32*O25+O33","v":2.062},2.3899999999999997,3.276,3.7960000000000003,4.132,{"$f":"T31","v":4.4132},{"$f":"U31","v":4.835},5.538,{"$f":"W31","v":7.35}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-17.201565557729943},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-17},-23.463414634146332,-5.945205479452052,-27.7142857142858,-11.843971631205669,20,20,-11.180555555555557,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.201565557729943},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-17.201565557729943},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.2}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":5.807051909892262},{"$f":"E66*Dane!$E$26","v":7.7},{"$f":"F66*Dane!$E$26","v":10.21},{"$f":"G66*Dane!$E$26","v":12.6},{"$f":"H66*Dane!$E$26","v":15},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":16.76},{"$f":"I57*K52+I58","v":19.76},{"$f":"L66*Dane!$E$26","v":24.76},{"$f":"M66*Dane!$E$26","v":25.69}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.5821176470588234},1.64,1.7,2.04,2.4,2.62,null,null,3.52,4.76]
[null,"Q",null,{"$f":"D54","v":5.807051909892262},7.7,10.21,12.6,15,14.76,null,null,{"$f":"L54","v":24.76},{"$f":"M54","v":25.69}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.37858961802154756},{"$f":"(F54-E54)/(F52-E52)","v":0.3137500000000001},{"$f":"(G54-F54)/(G52-F52)","v":0.26555555555555543},{"$f":"(H54-G54)/(H52-G52)","v":0.4800000000000001},{"$f":"(I54-H54)/(I52-H52)","v":-0.08000000000000007},{"$f":"(L54-I54)/(L52-I52)","v":1.0000000000000002}]
[null,"b=",null,{"$f":"D54-D57*D52","v":13.378844270323214},12.406250000000002,12.068888888888889,11.639999999999999,15.56,4.759999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":5.807051909892262},7.7,10.21,12.6,15,14.76]
[null,"COP",null,{"$f":"D55","v":1.5821176470588234},1.64,1.7,2.04,2.4,2.62,null,null,{"$f":"L55","v":3.52},{"$f":"M55","v":4.76}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.0115764705882353},{"$f":"(F61-E61)/(F52-E52)","v":0.007500000000000007},{"$f":"(G61-F61)/(G52-F52)","v":0.037777777777777785},{"$f":"(H61-G61)/(H52-G52)","v":0.07199999999999998},{"$f":"(I61-H61)/(I52-H52)","v":0.0733333333333334},{"$f":"(L61-I61)/(L52-I52)","v":0.09}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.8136470588235294},1.7525,1.9644444444444444,1.8960000000000001,1.886666666666666,1.7200000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5821176470588234},1.64,1.7,2.04,2.4,2.62]
[{"$nulls":3},{"$f":"E66/F66*E66","v":5.807051909892262},7.7,10.21,12.6,15,14.76,null,null,24.76,25.69]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"251.A19","index":49,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A19"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.68},{"$f":"E7*Dane!$E$26","v":9.29},{"$f":"F7*Dane!$E$26","v":12.3},{"$f":"G7*Dane!$E$26","v":13.2},{"$f":"H7*Dane!$E$26","v":18.5},{"$f":"I7*Dane!$E$26","v":18.06},{"$f":"S5*T3+S6","v":19.58},{"$f":"$S$5*U3+$S$6","v":21.86},{"$f":"J7*Dane!$E$26","v":25.66},{"$f":"K7*Dane!E$26","v":32.23}]
[null,"Q",null,7.68,9.29,12.3,13.2,18.5,18.06,25.66,32.23,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.3219999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.3762500000000002},{"$f":"(Q4-P4)/(Q3-P3)","v":0.09999999999999984},{"$f":"(R4-Q4)/(R3-Q3)","v":1.06},{"$f":"(S4-R4)/(S3-R3)","v":-0.14666666666666708},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.7600000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.6569999999999997}]
[null,"COP",null,2.35,2.46,2.87,4.06,5.27,5.41,7.11,8.54,null,"b=",{"$f":"N4-N5*$N$3","v":14.119999999999997},{"$f":"O4-O5*O3","v":14.933750000000002},{"$f":"P4-P5*P3","v":13},{"$f":"Q4-Q5*Q3","v":11.079999999999998},{"$f":"R4-R5*R3","v":19.52666666666667},{"$f":"S4-S5*$S$3","v":10.459999999999997},null,null,{"$f":"V4-V5*V3","v":12.520000000000007}]
[{"$nulls":3},{"$f":"D5","v":7.68},9.29,12.3,13.2,18.5,18.06,25.66,32.23,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.68},9.29,12.3,13.2,18.5,18.06,{"$f":"T4","v":19.58},{"$f":"U4","v":21.86},{"$f":"V5*V3+V6","v":25.66},{"$f":"W4","v":32.23}]
[null,"Q",null,7.51,9.37,11.83,13.56,15.55,18.07,25.91,33.68,null,"COP",{"$f":"D6","v":2.35},2.46,2.87,4.06,5.27,5.41,{"$f":"T3*S10+S11","v":5.75},{"$f":"U3*S10+S11","v":6.26},{"$f":"J6","v":7.11},{"$f":"K6","v":8.54}]
[null,"COP",null,2.01,2.15,2.4,3.51,4.06,4.36,5.73,7.42,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.021999999999999974},{"$f":"(P9-O9)/(P3-O3)","v":0.05125000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.13222222222222216},{"$f":"(R9-Q9)/(R3-Q3)","v":0.242},{"$f":"(S9-R9)/(S3-R3)","v":0.046666666666666856},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.17},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.14299999999999988}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.7899999999999996},{"$f":"O9-O10*O3","v":3.2287500000000002},{"$f":"P9-P10*P3","v":3.795555555555555},{"$f":"Q9-Q10*Q3","v":3.5759999999999996},{"$f":"R9-R10*R3","v":4.943333333333332},{"$f":"S9-S10*$S$3","v":3.71},null,null,{"$f":"V9-V10*V3","v":4.250000000000003}]
[null,"Q",null,7.75,9.25,12.5,13.72,16.03,18.35,26.52,34.8,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.9139999999999997,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.042,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3200000000000003,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.266,"d":"3.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.76},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.072,"d":"4.07"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.354,"d":"5.35"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.944000000000001,"d":"6.94"}},null,"COP=",{"$f":"N10*N3+N11","v":2.35},{"$f":"O10*O3+O11","v":2.46},2.87,4.06,5.27,5.41,{"$f":"T9","v":5.75},{"$f":"U9","v":6.26},7.11,{"$f":"W9","v":8.54}]
[null,"Qmax",null,{"$f":"D12","v":7.75},9.25,{"v":12.5,"d":"12.50"},13.72,16.03,18.35,26.52,{"v":34.8,"d":"34.80"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.77,1.88,2.2,2.9,3.31,3.64,4.79,6.23,null,"Q",{"$f":"D9*Dane!$E$26","v":7.51},{"$f":"E9*Dane!$E$26","v":9.37},{"$f":"F9*Dane!$E$26","v":11.83},{"$f":"G9*Dane!$E$26","v":13.56},{"$f":"H9*Dane!$E$26","v":15.55},{"$f":"I9*Dane!$E$26","v":18.07},{"$f":"S16*T14+S17","v":19.638},{"$f":"$S$16*U14+$S$17","v":21.990000000000002},{"$f":"J9*Dane!$E$26","v":25.91},{"$f":"K9*Dane!$E$26","v":33.68}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.3719999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.3075000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.19222222222222227},{"$f":"(R15-Q15)/(R3-Q3)","v":0.398},{"$f":"(S15-R15)/(S3-R3)","v":0.8399999999999999},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.784},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.7769999999999999}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":14.949999999999998},{"$f":"O15-O16*O3","v":13.982500000000002},{"$f":"P15-P16*P3","v":13.175555555555556},{"$f":"Q15-Q16*Q3","v":12.764000000000001},{"$f":"R15-R16*R3","v":9.670000000000002},{"$f":"S15-S16*$S$3","v":10.23},null,null,{"$f":"V15-V16*V14","v":10.370000000000001}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},48,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.51},{"$f":"O16*O14+O17","v":9.370000000000001},11.83,13.56,15.55,18.07,{"$f":"T15","v":19.638},{"$f":"U15","v":21.990000000000002},25.91,{"$f":"W15","v":33.68}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},57,{"$nulls":6},"COP",{"$f":"D10","v":2.01},2.15,2.4,3.51,4.06,4.36,{"$f":"T14*S21+S22","v":4.634},{"$f":"U14*S21+S22","v":5.045},{"$f":"J10","v":5.73},{"$f":"K10","v":7.42}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.028000000000000025},{"$f":"(P20-O20)/(P14-O14)","v":0.03125},{"$f":"(Q20-P20)/(Q14-P14)","v":0.12333333333333332},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10999999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.10000000000000024},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.137},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.16899999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.5700000000000003},{"$f":"O20-O21*O14","v":2.61875},{"$f":"P20-P21*P14","v":3.263333333333333},{"$f":"Q20-Q21*Q14","v":3.29},{"$f":"R20-R21*R14","v":3.3599999999999977},{"$f":"S20-S21*$S$3","v":2.99},null,null,{"$f":"V20-V21*V14","v":2.3500000000000014}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,87 | 4,06 | 5,27"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.01},{"$f":"O21*O14+O22","v":2.15},2.4,3.51,4.06,4.36,{"$f":"T20","v":4.634},{"$f":"U20","v":5.045},5.73,{"$f":"W20","v":7.42}]
[null,{"$f":"50564+2*3288","v":57140},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.68},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":7.75},{"$f":"E14*Dane!$E$26","v":9.25},{"$f":"F14*Dane!$E$26","v":{"v":12.5,"d":"12.50"}},{"$f":"G14*Dane!$E$26","v":13.72},{"$f":"H14*Dane!$E$26","v":16.03},{"$f":"I14*Dane!$E$26","v":18.35},{"$f":"S27*T25+S28","v":19.984},{"$f":"S27*U25+S28","v":22.435000000000002},{"$f":"J14*Dane!$E$26","v":26.52},{"$f":"K14*Dane!$E$26","v":34.8}]
[null,{"$f":"D14+8","v":15.75},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.3},{"$f":"(P26-O26)/(P3-O3)","v":0.40625},{"$f":"(Q26-P26)/(Q3-P3)","v":0.13555555555555562},{"$f":"(R26-Q26)/(R3-Q3)","v":0.4620000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.7733333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.8169999999999998},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.8279999999999997}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.68},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.75},15.34375,13.44888888888889,12.796000000000001,10.616666666666667,10.180000000000003,null,null,{"$f":"V26-V27*V25","v":9.960000000000004}]
[null,{"$f":"D9+8","v":15.51},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.75},{"$f":"O27*O25+O28","v":9.25},12.5,13.72,16.03,18.35,{"$f":"T26","v":19.984},{"$f":"U26","v":22.435000000000002},26.52,{"$f":"W26","v":34.8}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.9139999999999997,"d":"1.91"}},{"v":2.042,"d":"2.04"},{"v":2.3200000000000003,"d":"2.32"},{"v":3.266,"d":"3.27"},3.76,{"v":4.072,"d":"4.07"},{"$f":"T25*S32+S33","v":4.3284},{"$f":"U25*S32+S33","v":4.713},{"$f":"J13","v":5.354},{"$f":"K13","v":6.944000000000001}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.025600000000000022},{"$f":"(P31-O31)/(P25-O25)","v":0.03475000000000006},{"$f":"(Q31-P31)/(Q25-P25)","v":0.10511111111111109},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09879999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10400000000000009},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.15900000000000009}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.426},{"$f":"O31-O32*O25","v":2.563250000000001},{"$f":"P31-P32*P25","v":3.055777777777778},{"$f":"Q31-Q32*Q25","v":3.0684},{"$f":"R31-R32*R25","v":3.031999999999999},{"$f":"S31-S32*$S$3","v":2.79},null,null,{"$f":"V31-V32*V25","v":2.1739999999999986}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.9139999999999997},{"$f":"O32*O25+O33","v":2.042},2.3200000000000003,3.266,3.76,4.072,{"$f":"T31","v":4.3284},{"$f":"U31","v":4.713},5.354,{"$f":"W31","v":6.944000000000001}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-17.58683729433272},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-17.35343035343035},-26.153846153846168,-5.120622568093383,-191.8297872340436,-6.050761421319794,20,20,-9.092970521541961,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.58683729433272},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-17.58683729433272},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":7.5339721254355405},{"$f":"E66*Dane!$E$26","v":9.3},{"$f":"F66*Dane!$E$26","v":11.48},{"$f":"G66*Dane!$E$26","v":13.98},{"$f":"H66*Dane!$E$26","v":16.63},{"$f":"I66*Dane!$E$26","v":19.81},{"$f":"I57*J52+I58","v":21.31},{"$f":"I57*K52+I58","v":23.56},{"$f":"L66*Dane!$E$26","v":27.31},{"$f":"M66*Dane!$E$26","v":36.24}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.5728654970760232},1.64,1.71,2.23,2.37,2.8,null,null,3.71,4.95]
[null,"Q",null,{"$f":"D54","v":7.5339721254355405},9.3,11.48,13.98,16.63,19.81,null,null,{"$f":"L54","v":27.31},{"$f":"M54","v":36.24}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.35320557491289206},{"$f":"(F54-E54)/(F52-E52)","v":0.27249999999999996},{"$f":"(G54-F54)/(G52-F52)","v":0.2777777777777778},{"$f":"(H54-G54)/(H52-G52)","v":0.5299999999999997},{"$f":"(I54-H54)/(I52-H52)","v":1.0599999999999998},{"$f":"(L54-I54)/(L52-I52)","v":0.75}]
[null,"b=",null,{"$f":"D54-D57*D52","v":14.59808362369338},13.3875,13.424444444444445,12.920000000000002,9.21,12.309999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":7.53397212543554},9.3,11.48,13.98,16.63,19.81]
[null,"COP",null,{"$f":"D55","v":1.5728654970760232},1.64,1.71,2.23,2.37,2.8,null,null,{"$f":"L55","v":3.71},{"$f":"M55","v":4.95}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.013426900584795343},{"$f":"(F61-E61)/(F52-E52)","v":0.008750000000000008},{"$f":"(G61-F61)/(G52-F52)","v":0.05777777777777778},{"$f":"(H61-G61)/(H52-G52)","v":0.028000000000000025},{"$f":"(I61-H61)/(I52-H52)","v":0.14333333333333323},{"$f":"(L61-I61)/(L52-I52)","v":0.09100000000000001}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.84140350877193},1.77125,2.1144444444444446,2.174,1.3666666666666676,1.8899999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5728654970760232},1.64,1.71,2.23,2.37,2.8]
[{"$nulls":3},{"$f":"E66/F66*E66","v":7.5339721254355405},9.3,11.48,13.98,16.63,19.81,null,null,27.31,36.24]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A10","index":50,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.72},{"$f":"E7*Dane!$E$26","v":7.72},{"$f":"F7*Dane!$E$26","v":9.7},{"$f":"G7*Dane!$E$26","v":10.97},{"$f":"H7*Dane!$E$26","v":11.95},{"$f":"I7*Dane!$E$26","v":15.84},{"$f":"S5*T3+S6","v":16.817999999999998},{"$f":"$S$5*U3+$S$6","v":18.285},{"$f":"J7*Dane!$E$26","v":20.73},{"$f":"K7*Dane!$E$26","v":22.4}]
[null,"Q",null,6.72,7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.24749999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14111111111111127},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19599999999999973},{"$f":"(S4-R4)/(S3-R3)","v":1.2966666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.48900000000000005},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16699999999999982}]
[null,"COP",null,2.15,2.39,3,4.1,5,5.27,7.7,7.98,null,"b=",{"$f":"N4-N5*$N$3","v":10.719999999999999},{"$f":"O4-O5*O3","v":11.4325},{"$f":"P4-P5*P3","v":10.687777777777779},{"$f":"Q4-Q5*Q3","v":10.578000000000001},{"$f":"R4-R5*R3","v":2.8733333333333313},{"$f":"S4-S5*$S$3","v":10.95},null,null,{"$f":"V4-V5*V3","v":17.390000000000004}]
[{"$nulls":3},{"$f":"D5","v":6.72},7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.719999999999999},7.720000000000001,9.7,10.97,11.95,15.84,{"$f":"T4","v":16.817999999999998},{"$f":"U4","v":18.285},{"$f":"V5*V3+V6","v":20.73},{"$f":"W4","v":22.4}]
[null,"Q",null,6.32,7.3,9.23,10.86,10.72,13.02,20.24,22.96,null,"COP",{"$f":"D6","v":2.15},2.39,3,4.1,5,5.27,{"$f":"T3*S10+S11","v":5.755999999999999},{"$f":"U3*S10+S11","v":6.484999999999999},{"$f":"J6","v":7.7},{"$f":"K6","v":7.98}]
[null,"COP",null,1.85,2.04,2.4,3.2,3.73,4.07,5.56,8.16,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04800000000000004},{"$f":"(P9-O9)/(P3-O3)","v":0.07624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.12222222222222218},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.08999999999999986},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.24300000000000005},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.028000000000000025}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1100000000000008},{"$f":"O9-O10*O3","v":3.53375},{"$f":"P9-P10*P3","v":3.855555555555555},{"$f":"Q9-Q10*Q3","v":3.7399999999999993},{"$f":"R9-R10*R3","v":4.370000000000001},{"$f":"S9-S10*$S$3","v":2.839999999999999},null,null,{"$f":"V9-V10*V3","v":7.14}]
[null,"Q",null,6.12,7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.694,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.872,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.208,"d":"2.21"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.856,"d":"2.86"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.306,"d":"3.31"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6100000000000003,"d":"3.61"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.9719999999999995,"d":"4.97"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.068,"d":"7.07"}},null,"COP=",{"$f":"N10*N3+N11","v":2.15},{"$f":"O10*O3+O11","v":2.39},3,4.1,5,5.27,{"$f":"T9","v":5.755999999999999},{"$f":"U9","v":6.484999999999999},7.7,{"$f":"W9","v":7.98}]
[null,"Qmax",null,{"$f":"D12","v":6.12},7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.46,1.62,1.92,2.34,2.67,2.92,4.09,5.43,null,"Q",{"$f":"D9*Dane!$E$26","v":6.32},{"$f":"E9*Dane!$E$26","v":7.3},{"$f":"F9*Dane!$E$26","v":9.23},{"$f":"G9*Dane!$E$26","v":10.86},{"$f":"H9*Dane!$E$26","v":10.72},{"$f":"I9*Dane!$E$26","v":13.02},{"$f":"S16*T14+S17","v":14.463999999999999},{"$f":"$S$16*U14+$S$17","v":16.63},{"$f":"J9*Dane!$E$26","v":20.24},{"$f":"K9*Dane!$E$26","v":22.96}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1959999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.24125000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.181111111111111},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.027999999999999758},{"$f":"(S15-R15)/(S3-R3)","v":0.7666666666666663},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.7219999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.27200000000000024}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.239999999999998},{"$f":"O15-O16*O3","v":10.918750000000001},{"$f":"P15-P16*P3","v":10.497777777777777},{"$f":"Q15-Q16*Q3","v":10.915999999999999},{"$f":"R15-R16*R3","v":5.353333333333337},{"$f":"S15-S16*$S$3","v":5.800000000000001},null,null,{"$f":"V15-V16*V14","v":14.799999999999994}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.32},{"$f":"O16*O14+O17","v":7.3},9.23,10.86,10.72,13.02,{"$f":"T15","v":14.463999999999999},{"$f":"U15","v":16.63},20.24,{"$f":"W15","v":22.96}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.85},2.04,2.4,3.2,3.73,4.07,{"$f":"T14*S21+S22","v":4.368},{"$f":"U14*S21+S22","v":4.8149999999999995},{"$f":"J10","v":5.56},{"$f":"K10","v":8.16}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.044999999999999984},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888892},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10599999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.11333333333333344},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14899999999999994},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.26000000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.61},{"$f":"O20-O21*O14","v":2.715},{"$f":"P20-P21*P14","v":3.022222222222222},{"$f":"Q20-Q21*Q14","v":2.9880000000000004},{"$f":"R20-R21*R14","v":2.9366666666666656},{"$f":"S20-S21*$S$3","v":2.580000000000001},null,null,{"$f":"V20-V21*V14","v":0.35999999999999854}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 4,1 | 5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":2.04},2.3999999999999995,3.2,3.7299999999999995,4.07,{"$f":"T20","v":4.368},{"$f":"U20","v":4.8149999999999995},5.56,{"$f":"W20","v":8.16}]
[null,44300,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":14.719999999999999},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.12},{"$f":"E14*Dane!$E$26","v":7.14},{"$f":"F14*Dane!$E$26","v":9.18},{"$f":"G14*Dane!$E$26","v":10.86},{"$f":"H14*Dane!$E$26","v":11.86},{"$f":"I14*Dane!$E$26","v":15.16},{"$f":"S27*T25+S28","v":16.066000000000003},{"$f":"S27*U25+S28","v":17.425},{"$f":"J14*Dane!$E$26","v":19.69},{"$f":"K14*Dane!$E$26","v":21.88}]
[null,{"$f":"D14+8","v":14.120000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2039999999999999},{"$f":"(P26-O26)/(P3-O3)","v":0.255},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":1.1000000000000003},{"$f":"(V26-S26)/(V3-S3)","v":0.4530000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21899999999999978}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.719999999999999},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.2},10.965,10.486666666666666,10.459999999999999,4.1599999999999975,10.629999999999999,null,null,{"$f":"V26-V27*V25","v":15.310000000000006}]
[null,{"$f":"D9+8","v":14.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.120000000000001},{"$f":"O27*O25+O28","v":7.14},9.18,10.86,11.86,15.16,{"$f":"T26","v":16.066000000000003},{"$f":"U26","v":17.425},19.69,{"$f":"W26","v":21.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.694,"d":"1.69"}},{"v":1.872,"d":"1.87"},{"v":2.208,"d":"2.21"},{"v":2.856,"d":"2.86"},{"v":3.306,"d":"3.31"},{"v":3.6100000000000003,"d":"3.61"},{"$f":"T25*S32+S33","v":3.8824000000000005},{"$f":"U25*S32+S33","v":4.291},{"$f":"J13","v":4.9719999999999995},{"$f":"K13","v":7.068}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.035600000000000034},{"$f":"(P31-O31)/(P25-O25)","v":0.04200000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07199999999999997},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09000000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.10133333333333343},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13619999999999993},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2096}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4060000000000006},{"$f":"O31-O32*O25","v":2.5020000000000002},{"$f":"P31-P32*P25","v":2.7119999999999997},{"$f":"Q31-Q32*Q25","v":2.6759999999999997},{"$f":"R31-R32*R25","v":2.596666666666666},{"$f":"S31-S32*$S$3","v":2.248000000000001},null,null,{"$f":"V31-V32*V25","v":0.7799999999999994}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.694},{"$f":"O32*O25+O33","v":1.872},2.208,2.856,3.306,3.6100000000000003,{"$f":"T31","v":3.8824000000000005},{"$f":"U31","v":4.291},4.9719999999999995,{"$f":"W31","v":7.068}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-14.635294117647055},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-14.671957671957673},-16.901365705614563,-14.43705463182899,1.069003285870757,-9.03361344537815,20,20,-32.88265306122452,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-14.671957671957673,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-14.671957671957673},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.24},{"$f":"E66*Dane!$E$26","v":5.68},{"$f":"F66*Dane!$E$26","v":6.64},{"$f":"G66*Dane!$E$26","v":8.83},{"$f":"H66*Dane!$E$26","v":10.78},{"$f":"I66*Dane!$E$26","v":13.76},{"$f":"I57*J52+I58","v":14.373999999999999},{"$f":"I57*K52+I58","v":15.294999999999998},{"$f":"L66*Dane!$E$26","v":16.83},{"$f":"M66*Dane!$E$26","v":20.74}]
[null,"COP",null,1.44,1.63,1.79,2.02,2.28,2.42,null,null,2.97,3.68]
[null,"Q",null,{"$f":"D54","v":4.24},5.68,6.64,8.83,10.78,13.76,null,null,{"$f":"L54","v":16.83},{"$f":"M54","v":20.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.2879999999999999},{"$f":"(F54-E54)/(F52-E52)","v":0.12},{"$f":"(G54-F54)/(G52-F52)","v":0.24333333333333337},{"$f":"(H54-G54)/(H52-G52)","v":0.38999999999999985},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":9.999999999999998},7.4799999999999995,8.343333333333334,8.05,3.8266666666666644,10.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.24},5.68,6.640000000000001,8.83,10.78,13.76]
[null,"COP",null,{"$f":"D55","v":1.44},1.63,1.79,2.02,2.28,2.42,null,null,{"$f":"L55","v":2.97},{"$f":"M55","v":3.68}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03799999999999999},{"$f":"(F61-E61)/(F52-E52)","v":0.020000000000000018},{"$f":"(G61-F61)/(G52-F52)","v":0.025555555555555554},{"$f":"(H61-G61)/(H52-G52)","v":0.051999999999999956},{"$f":"(I61-H61)/(I52-H52)","v":0.04666666666666671},{"$f":"(L61-I61)/(L52-I52)","v":0.05500000000000003}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.1999999999999997},1.9300000000000002,1.968888888888889,1.9160000000000001,1.9533333333333327,1.8699999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.44},1.63,1.79,2.02,2.28,2.42]
[{"$nulls":3},4.24,5.68,6.64,8.83,10.78,13.76,null,null,16.83,20.74]

{"sheet":"151.A08","index":51,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.49},{"$f":"E7*Dane!$E$26","v":5.17},{"$f":"F7*Dane!$E$26","v":6.47},{"$f":"G7*Dane!$E$26","v":6.79},{"$f":"H7*Dane!$E$26","v":8},{"$f":"I7*Dane!$E$26","v":10.21},{"$f":"S5*T3+S6","v":10.634},{"$f":"$S$5*U3+$S$6","v":11.27},{"$f":"J7*Dane!$E$26","v":12.33},{"$f":"K7*Dane!$E$26","v":12.31}]
[null,"Q",null,4.49,5.17,6.47,6.79,8,10.21,12.33,12.31,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.13599999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.16249999999999998},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.242},{"$f":"(S4-R4)/(S3-R3)","v":0.7366666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2119999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.9999999999999575E-3}]
[null,"COP",null,2.11,2.31,2.7,3.7,4.7,5.09,7.17,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":7.209999999999999},{"$f":"O4-O5*O3","v":7.6075},{"$f":"P4-P5*P3","v":6.7188888888888885},{"$f":"Q4-Q5*Q3","v":6.306},{"$f":"R4-R5*R3","v":2.843333333333332},{"$f":"S4-S5*$S$3","v":8.090000000000002},null,null,{"$f":"V4-V5*V3","v":12.37}]
[{"$nulls":3},{"$f":"D5","v":4.49},5.17,6.47,6.79,8,10.21,12.33,12.31,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.49},5.17,6.47,6.79,8,10.21,{"$f":"T4","v":10.634},{"$f":"U4","v":11.27},{"$f":"V5*V3+V6","v":12.33},{"$f":"W4","v":12.31}]
[null,"Q",null,4.23,4.9,6.26,6.78,8.37,9.97,11.52,13.04,null,"COP",{"$f":"D6","v":2.11},2.31,2.7,3.7,4.7,5.09,{"$f":"T3*S10+S11","v":5.506},{"$f":"U3*S10+S11","v":6.13},{"$f":"J6","v":7.17},{"$f":"K6","v":8.4}]
[null,"COP",null,1.85,2.04,2.37,3.12,3.73,4.05,5.46,7.52,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.040000000000000036},{"$f":"(P9-O9)/(P3-O3)","v":0.048750000000000016},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2},{"$f":"(S9-R9)/(S3-R3)","v":0.1299999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20800000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12300000000000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9100000000000006},{"$f":"O9-O10*O3","v":3.0412500000000002},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.3000000000000003},{"$f":"R9-R10*R3","v":3.790000000000001},{"$f":"S9-S10*$S$3","v":3.01},null,null,{"$f":"V9-V10*V3","v":4.709999999999999}]
[null,"Q",null,3.78,4.71,6.03,6.83,8.38,9.94,11.5,13.07,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.694,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.94},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.23},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.968,"d":"2.97"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.494,"d":"3.49"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7939999999999996,"d":"3.79"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.076,"d":"5.08"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.928,"d":"6.93"}},null,"COP=",{"$f":"N10*N3+N11","v":2.11},{"$f":"O10*O3+O11","v":2.31},2.7,3.7,4.7,5.09,{"$f":"T9","v":5.506},{"$f":"U9","v":6.13},7.17,{"$f":"W9","v":8.4}]
[null,"Qmax",null,{"$f":"D12","v":3.78},4.71,6.03,6.83,8.38,9.94,{"v":11.5,"d":"11.50"},13.07,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.46,1.79,2.02,2.74,3.14,3.41,4.5,6.04,null,"Q",{"$f":"D9*Dane!$E$26","v":4.23},{"$f":"E9*Dane!$E$26","v":4.9},{"$f":"F9*Dane!$E$26","v":6.26},{"$f":"G9*Dane!$E$26","v":6.78},{"$f":"H9*Dane!$E$26","v":8.37},{"$f":"I9*Dane!$E$26","v":9.97},{"$f":"S16*T14+S17","v":10.280000000000001},{"$f":"$S$16*U14+$S$17","v":10.745000000000001},{"$f":"J9*Dane!$E$26","v":11.52},{"$f":"K9*Dane!$E$26","v":13.04}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.13399999999999998},{"$f":"(P15-O15)/(P3-O3)","v":0.16999999999999993},{"$f":"(Q15-P15)/(Q3-P3)","v":0.05777777777777783},{"$f":"(R15-Q15)/(R3-Q3)","v":0.3179999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.5333333333333338},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.1549999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.15199999999999997}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.91},{"$f":"O15-O16*O3","v":7.449999999999999},{"$f":"P15-P16*P3","v":6.664444444444444},{"$f":"Q15-Q16*Q3","v":6.144000000000001},{"$f":"R15-R16*R3","v":4.636666666666663},{"$f":"S15-S16*$S$3","v":8.420000000000002},null,null,{"$f":"V15-V16*V14","v":8.48}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.23},{"$f":"O16*O14+O17","v":4.9},6.26,6.78,8.37,9.97,{"$f":"T15","v":10.280000000000001},{"$f":"U15","v":10.745000000000001},11.52,{"$f":"W15","v":13.04}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":1.85},2.04,2.37,3.12,3.73,4.05,{"$f":"T14*S21+S22","v":4.332},{"$f":"U14*S21+S22","v":4.755},{"$f":"J10","v":5.46},{"$f":"K10","v":7.52}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.04125000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08333333333333333},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12199999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.20599999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.61},{"$f":"O20-O21*O14","v":2.6587500000000004},{"$f":"P20-P21*P14","v":2.953333333333333},{"$f":"Q20-Q21*Q14","v":2.8760000000000003},{"$f":"R20-R21*R14","v":2.9833333333333334},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":1.3400000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,7"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":2.04},2.37,3.12,3.7299999999999995,4.05,{"$f":"T20","v":4.332},{"$f":"U20","v":4.755},5.46,{"$f":"W20","v":7.52}]
[null,40177,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.78},{"$f":"E14*Dane!$E$26","v":4.71},{"$f":"F14*Dane!$E$26","v":6.03},{"$f":"G14*Dane!$E$26","v":6.83},{"$f":"H14*Dane!$E$26","v":8.38},{"$f":"I14*Dane!$E$26","v":9.94},{"$f":"S27*T25+S28","v":10.251999999999999},{"$f":"S27*U25+S28","v":10.719999999999999},{"$f":"J14*Dane!$E$26","v":11.5},{"$f":"K14*Dane!$E$26","v":13.07}]
[null,{"$f":"D14+8","v":11.78},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.18600000000000003},{"$f":"(P26-O26)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R26-Q26)/(R3-Q3)","v":0.31000000000000016},{"$f":"(S26-R26)/(S3-R3)","v":0.5199999999999996},{"$f":"(V26-S26)/(V3-S3)","v":0.15600000000000006},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15700000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.49},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.5},7.1850000000000005,6.652222222222222,6.21,4.740000000000004,8.379999999999999,null,null,{"$f":"V26-V27*V25","v":8.36}]
[null,{"$f":"D9+8","v":12.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.7799999999999994},{"$f":"O27*O25+O28","v":4.71},6.03,6.83,8.38,9.94,{"$f":"T26","v":10.251999999999999},{"$f":"U26","v":10.719999999999999},11.5,{"$f":"W26","v":13.07}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.694,"d":"1.69"}},1.94,2.23,{"v":2.968,"d":"2.97"},{"v":3.494,"d":"3.49"},{"v":3.7939999999999996,"d":"3.79"},{"$f":"T25*S32+S33","v":4.0504},{"$f":"U25*S32+S33","v":4.435},{"$f":"J13","v":5.076},{"$f":"K13","v":6.928}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.0492},{"$f":"(P31-O31)/(P25-O25)","v":0.036250000000000004},{"$f":"(Q31-P31)/(Q25-P25)","v":0.082},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10520000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.0999999999999998},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18520000000000003}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.678},{"$f":"O31-O32*O25","v":2.48375},{"$f":"P31-P32*P25","v":2.8040000000000003},{"$f":"Q31-Q32*Q25","v":2.7576},{"$f":"R31-R32*R25","v":2.7940000000000014},{"$f":"S31-S32*$S$3","v":2.5119999999999996},null,null,{"$f":"V31-V32*V25","v":1.371999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.694},{"$f":"O32*O25+O33","v":1.94},2.2300000000000004,2.968,3.4939999999999998,3.7939999999999996,{"$f":"T31","v":4.0504},{"$f":"U31","v":4.435},5.076,{"$f":"W31","v":6.928}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-7.506925207756231},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-8.019354838709678},-8.515991471215349,-3.8672376873661674,1.7227036395147324,-8.21510297482838,20,20,-35.29147982062779,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-8.019354838709678,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-8.019354838709678},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A08"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.6237336814621406},{"$f":"E66*Dane!$E$26","v":3.17},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.56},{"$f":"H66*Dane!$E$26","v":7.6},{"$f":"I66*Dane!$E$26","v":8.7},{"$f":"I57*J52+I58","v":9.218},{"$f":"I57*K52+I58","v":9.995},{"$f":"L66*Dane!$E$26","v":11.29},{"$f":"M66*Dane!$E$26","v":12.5}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,3.39,4.43]
[null,"Q",null,{"$f":"D54","v":2.6237336814621406},3.17,3.83,5.56,7.6,8.7,null,null,{"$f":"L54","v":11.29},{"$f":"M54","v":12.5}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.10925326370757187},{"$f":"(F54-E54)/(F52-E52)","v":0.08250000000000002},{"$f":"(G54-F54)/(G52-F52)","v":0.19222222222222218},{"$f":"(H54-G54)/(H52-G52)","v":0.40800000000000003},{"$f":"(I54-H54)/(I52-H52)","v":0.36666666666666653},{"$f":"(L54-I54)/(L52-I52)","v":0.259}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.808798955613578},4.407500000000001,5.1755555555555555,4.744,5.033333333333334,6.109999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.6237336814621406},3.1700000000000004,3.83,5.56,7.6,8.7]
[null,"COP",null,{"$f":"D55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,{"$f":"L55","v":3.39},{"$f":"M55","v":4.43}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03227586206896551},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},{"$f":"(G61-F61)/(G52-F52)","v":0.03555555555555556},{"$f":"(H61-G61)/(H52-G52)","v":0.06399999999999997},{"$f":"(I61-H61)/(I52-H52)","v":0.06000000000000005},{"$f":"(L61-I61)/(L52-I52)","v":0.083}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0441379310344825},1.8975,1.988888888888889,1.9320000000000002,1.9599999999999995,1.73]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3986206896551723},1.56,1.74,2.06,2.38,2.56]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.6237336814621406},3.17,3.83,5.56,7.6,8.7,null,null,11.29,12.5]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A06","index":52,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.74},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":5.46},{"$f":"G7*Dane!$E$26","v":5.97},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":8.75},{"$f":"S5*T3+S6","v":9.29},{"$f":"$S$5*U3+$S$6","v":10.1},{"$f":"J7*Dane!$E$26","v":11.45},{"$f":"K7*Dane!$E$26","v":11.95}]
[null,"Q",null,3.74,4.35,5.46,5.97,6,8.75,11.45,11.95,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12199999999999989},{"$f":"(P4-O4)/(P3-O3)","v":0.13875000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05666666666666664},{"$f":"(R4-Q4)/(R3-Q3)","v":6.0000000000000496E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.9166666666666666},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2699999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.05}]
[null,"COP",null,2.09,2.32,2.81,3.8,4.9,5.07,7.32,9.13,null,"b=",{"$f":"N4-N5*$N$3","v":6.179999999999998},{"$f":"O4-O5*O3","v":6.43125},{"$f":"P4-P5*P3","v":5.8566666666666665},{"$f":"Q4-Q5*Q3","v":5.957999999999999},{"$f":"R4-R5*R3","v":-0.4166666666666661},{"$f":"S4-S5*$S$3","v":6.050000000000001},null,null,{"$f":"V4-V5*V3","v":10.45}]
[{"$nulls":3},{"$f":"D5","v":3.74},4.35,5.46,5.97,6,8.75,11.45,11.95,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.74},4.35,5.46,5.97,6,8.75,{"$f":"T4","v":9.29},{"$f":"U4","v":10.1},{"$f":"V5*V3+V6","v":11.45},{"$f":"W4","v":11.95}]
[null,"Q",null,3.57,4.17,5.25,5.91,7.19,8.48,11.11,13.18,null,"COP",{"$f":"D6","v":2.09},2.32,2.81,3.8,4.9,5.07,{"$f":"T3*S10+S11","v":5.5200000000000005},{"$f":"U3*S10+S11","v":6.195},{"$f":"J6","v":7.32},{"$f":"K6","v":9.13}]
[null,"COP",null,1.82,2.01,2.38,3.14,3.63,3.98,5.45,7.68,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.046},{"$f":"(P9-O9)/(P3-O3)","v":0.06125000000000003},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10999999999999997},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.05666666666666664},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.225},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18100000000000005}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.01},{"$f":"O9-O10*O3","v":3.2387500000000005},{"$f":"P9-P10*P3","v":3.58},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.503333333333334},{"$f":"S9-S10*$S$3","v":2.8200000000000003},null,null,{"$f":"V9-V10*V3","v":3.6999999999999993}]
[null,"Q",null,3.37,3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7240000000000002,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9059999999999997,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.268,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.9,"d":"2.90"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.3819999999999997,"d":"3.38"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7,"d":"3.70"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.034000000000001,"d":"5.03"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.012,"d":"7.01"}},null,"COP=",{"$f":"N10*N3+N11","v":2.09},{"$f":"O10*O3+O11","v":2.3200000000000003},2.8100000000000005,3.8,4.9,5.07,{"$f":"T9","v":5.5200000000000005},{"$f":"U9","v":6.195},7.32,{"$f":"W9","v":9.13}]
[null,"Qmax",null,{"$f":"D12","v":3.37},3.95,5.04,5.94,7.16,{"v":8.4,"d":"8.40"},11.12,13.26,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.58,1.75,2.1,2.54,3.01,3.28,4.41,6.01,null,"Q",{"$f":"D9*Dane!$E$26","v":3.57},{"$f":"E9*Dane!$E$26","v":4.17},{"$f":"F9*Dane!$E$26","v":5.25},{"$f":"G9*Dane!$E$26","v":5.91},{"$f":"H9*Dane!$E$26","v":7.19},{"$f":"I9*Dane!$E$26","v":8.48},{"$f":"S16*T14+S17","v":9.006},{"$f":"$S$16*U14+$S$17","v":9.795},{"$f":"J9*Dane!$E$26","v":11.11},{"$f":"K9*Dane!$E$26","v":13.18}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.12000000000000002},{"$f":"(P15-O15)/(P3-O3)","v":0.135},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07333333333333335},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25600000000000006},{"$f":"(S15-R15)/(S3-R3)","v":0.43},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2629999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20700000000000002}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.970000000000001},{"$f":"O15-O16*O3","v":6.195},{"$f":"P15-P16*P3","v":5.763333333333334},{"$f":"Q15-Q16*Q3","v":5.398},{"$f":"R15-R16*R3","v":4.180000000000001},{"$f":"S15-S16*$S$3","v":5.850000000000001},null,null,{"$f":"V15-V16*V14","v":6.969999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.5700000000000003},{"$f":"O16*O14+O17","v":4.17},5.25,5.91,7.19,8.48,{"$f":"T15","v":9.006},{"$f":"U15","v":9.795},11.11,{"$f":"W15","v":13.18}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.01,2.38,3.14,3.63,3.98,{"$f":"T14*S21+S22","v":4.274},{"$f":"U14*S21+S22","v":4.715},{"$f":"J10","v":5.45},{"$f":"K10","v":7.68}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.037999999999999944},{"$f":"(P20-O20)/(P14-O14)","v":0.04625000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08444444444444447},{"$f":"(R20-Q20)/(R14-Q14)","v":0.09799999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.1166666666666667},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14700000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.22299999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.579999999999999},{"$f":"O20-O21*O14","v":2.70375},{"$f":"P20-P21*P14","v":2.971111111111111},{"$f":"Q20-Q21*Q14","v":2.9440000000000004},{"$f":"R20-R21*R14","v":2.813333333333333},{"$f":"S20-S21*$S$3","v":2.51},null,null,{"$f":"V20-V21*V14","v":0.9900000000000011}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,81 | 3,8 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.01},2.38,3.14,3.63,3.98,{"$f":"T20","v":4.274},{"$f":"U20","v":4.715},5.45,{"$f":"W20","v":7.68}]
[null,38979,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.74},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.37},{"$f":"E14*Dane!$E$26","v":3.95},{"$f":"F14*Dane!$E$26","v":5.04},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":7.16},{"$f":"I14*Dane!$E$26","v":{"v":8.4,"d":"8.40"}},{"$f":"S27*T25+S28","v":8.944},{"$f":"S27*U25+S28","v":9.76},{"$f":"J14*Dane!$E$26","v":11.12},{"$f":"K14*Dane!$E$26","v":13.26}]
[null,{"$f":"D14+8","v":11.370000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.11600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.10000000000000003},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24399999999999994},{"$f":"(S26-R26)/(S3-R3)","v":0.4133333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.2719999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21400000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.74},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.69},5.99375,5.74,5.452000000000001,4.266666666666667,5.6800000000000015,null,null,{"$f":"V26-V27*V25","v":6.839999999999998}]
[null,{"$f":"D9+8","v":11.57},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.37},{"$f":"O27*O25+O28","v":3.9500000000000006},5.04,5.94,7.16,8.4,{"$f":"T26","v":8.944},{"$f":"U26","v":9.76},11.12,{"$f":"W26","v":13.26}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7240000000000002,"d":"1.72"}},{"v":1.9059999999999997,"d":"1.91"},{"v":2.268,"d":"2.27"},{"v":2.9,"d":"2.90"},{"v":3.3819999999999997,"d":"3.38"},{"v":3.7,"d":"3.70"},{"$f":"T25*S32+S33","v":3.9668},{"$f":"U25*S32+S33","v":4.367000000000001},{"$f":"J13","v":5.034000000000001},{"$f":"K13","v":7.012}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.0363999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07022222222222224},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09639999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10600000000000016},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13340000000000005},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1977999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.451999999999998},{"$f":"O31-O32*O25","v":2.5847499999999997},{"$f":"P31-P32*P25","v":2.7595555555555555},{"$f":"Q31-Q32*Q25","v":2.7072},{"$f":"R31-R32*R25","v":2.639999999999999},{"$f":"S31-S32*$S$3","v":2.3659999999999997},null,null,{"$f":"V31-V32*V25","v":1.078000000000003}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7240000000000002},{"$f":"O32*O25+O33","v":1.9059999999999995},2.268,2.9,3.3819999999999997,3.7,{"$f":"T31","v":3.9668},{"$f":"U31","v":4.367000000000001},5.034000000000001,{"$f":"W31","v":7.012}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-4.841498559077806},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-5.309278350515465},-4.816568047337278,-6.3116883116883065,4.306569343065693,-3.1313131313131333,20,20,-21.636363636363633,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak",-4.816568047337278,"brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-4.816568047337278},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-4.8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.7408877284595303},{"$f":"E66*Dane!$E$26","v":3.24},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.64},{"$f":"H66*Dane!$E$26","v":7.4},{"$f":"I66*Dane!$E$26","v":8.07},{"$f":"I57*J52+I58","v":8.61},{"$f":"I57*K52+I58","v":9.42},{"$f":"L66*Dane!$E$26","v":10.77},{"$f":"M66*Dane!$E$26","v":12.54}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4253926701570678},1.65,1.91,2.21,2.47,3.21,null,null,4.22,4.37]
[null,"Q",null,{"$f":"D54","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,{"$f":"L54","v":10.77},{"$f":"M54","v":12.54}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.09982245430809397},{"$f":"(F54-E54)/(F52-E52)","v":0.07374999999999998},{"$f":"(G54-F54)/(G52-F52)","v":0.20111111111111107},{"$f":"(H54-G54)/(H52-G52)","v":0.35200000000000015},{"$f":"(I54-H54)/(I52-H52)","v":0.2233333333333333},{"$f":"(L54-I54)/(L52-I52)","v":0.2699999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.737336814621409},4.3462499999999995,5.237777777777778,4.935999999999999,5.836666666666668,5.370000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.74088772845953},3.2399999999999998,3.83,5.64,7.4,8.07]
[null,"COP",null,{"$f":"D55","v":1.4253926701570678},1.65,1.91,2.21,2.47,3.21,null,null,{"$f":"L55","v":4.22},{"$f":"M55","v":4.37}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.04492146596858641},{"$f":"(F61-E61)/(F52-E52)","v":0.0325},{"$f":"(G61-F61)/(G52-F52)","v":0.03333333333333334},{"$f":"(H61-G61)/(H52-G52)","v":0.052000000000000046},{"$f":"(I61-H61)/(I52-H52)","v":0.2466666666666666},{"$f":"(L61-I61)/(L52-I52)","v":0.10099999999999998}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.3238219895287964},2.1375,2.1433333333333335,2.106,0.7433333333333341,2.2]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.425392670157068},1.6500000000000001,1.9100000000000001,2.21,2.47,3.21]
[{"$nulls":3},{"$f":"E66/F66*E66","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,10.77,12.54]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A04","index":53,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.54},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":3.83},{"$f":"G7*Dane!$E$26","v":4.46},{"$f":"H7*Dane!$E$26","v":4},{"$f":"I7*Dane!$E$26","v":6.25},{"$f":"S5*T3+S6","v":6.656},{"$f":"$S$5*U3+$S$6","v":7.265},{"$f":"J7*Dane!$E$26","v":8.28},{"$f":"K7*Dane!$E$26","v":9.14}]
[null,"Q",null,2.54,3,3.83,4.46,4,6.25,8.28,9.14,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.092},{"$f":"(P4-O4)/(P3-O3)","v":0.10375000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":0.06999999999999999},{"$f":"(R4-Q4)/(R3-Q3)","v":-0.092},{"$f":"(S4-R4)/(S3-R3)","v":0.75},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.20299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.08600000000000012}]
[null,"COP",null,2.13,2.43,3,3.77,4.97,5.22,7.79,10.27,null,"b=",{"$f":"N4-N5*$N$3","v":4.38},{"$f":"O4-O5*O3","v":4.55625},{"$f":"P4-P5*P3","v":4.32},{"$f":"Q4-Q5*Q3","v":4.644},{"$f":"R4-R5*R3","v":-1.25},{"$f":"S4-S5*$S$3","v":4.220000000000001},null,null,{"$f":"V4-V5*V3","v":6.559999999999997}]
[{"$nulls":3},{"$f":"D5","v":2.54},3,3.83,4.46,4,6.25,8.28,9.14,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.54},3,3.8300000000000005,4.46,4,6.25,{"$f":"T4","v":6.656},{"$f":"U4","v":7.265},{"$f":"V5*V3+V6","v":8.28},{"$f":"W4","v":9.14}]
[null,"Q",null,2.39,2.84,3.64,4.35,5.49,5.98,7.95,10.52,null,"COP",{"$f":"D6","v":2.13},2.43,3,3.77,4.97,5.22,{"$f":"T3*S10+S11","v":5.734},{"$f":"U3*S10+S11","v":6.504999999999999},{"$f":"J6","v":7.79},{"$f":"K6","v":10.27}]
[null,"COP",null,1.82,2.06,2.52,3.12,3.67,4.05,5.65,8.09,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06000000000000005},{"$f":"(P9-O9)/(P3-O3)","v":0.07124999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08555555555555555},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23999999999999994},{"$f":"(S9-R9)/(S3-R3)","v":0.08333333333333333},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.257},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.24799999999999994}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.330000000000001},{"$f":"O9-O10*O3","v":3.49875},{"$f":"P9-P10*P3","v":3.598888888888889},{"$f":"Q9-Q10*Q3","v":3.29},{"$f":"R9-R10*R3","v":4.386666666666667},{"$f":"S9-S10*$S$3","v":2.6499999999999995},null,null,{"$f":"V9-V10*V3","v":2.830000000000001}]
[null,"Q",null,2.24,2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7080000000000002,"d":"1.71"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.928,"d":"1.93"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3760000000000003,"d":"2.38"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.86},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.39},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7299999999999995,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.146,"d":"5.15"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.298,"d":"7.30"}},null,"COP=",{"$f":"N10*N3+N11","v":2.13},{"$f":"O10*O3+O11","v":2.43},3,3.77,4.97,5.22,{"$f":"T9","v":5.734},{"$f":"U9","v":6.504999999999999},7.79,{"$f":"W9","v":10.27}]
[null,"Qmax",null,{"$f":"D12","v":2.24},2.68,3.49,{"v":4.3,"d":"4.30"},5.36,5.86,7.89,10.59,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.54,1.73,2.16,2.47,2.97,3.25,4.39,6.11,null,"Q",{"$f":"D9*Dane!$E$26","v":2.39},{"$f":"E9*Dane!$E$26","v":2.84},{"$f":"F9*Dane!$E$26","v":3.64},{"$f":"G9*Dane!$E$26","v":4.35},{"$f":"H9*Dane!$E$26","v":5.49},{"$f":"I9*Dane!$E$26","v":5.98},{"$f":"S16*T14+S17","v":6.3740000000000006},{"$f":"$S$16*U14+$S$17","v":6.965},{"$f":"J9*Dane!$E$26","v":7.95},{"$f":"K9*Dane!$E$26","v":10.52}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08999999999999994},{"$f":"(P15-O15)/(P3-O3)","v":0.10000000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07888888888888884},{"$f":"(R15-Q15)/(R3-Q3)","v":0.22800000000000012},{"$f":"(S15-R15)/(S3-R3)","v":0.1633333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.19699999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.25699999999999995}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.1899999999999995},{"$f":"O15-O16*O3","v":4.34},{"$f":"P15-P16*P3","v":4.192222222222222},{"$f":"Q15-Q16*Q3","v":3.8939999999999992},{"$f":"R15-R16*R3","v":4.346666666666666},{"$f":"S15-S16*$S$3","v":4.010000000000001},null,null,{"$f":"V15-V16*V14","v":2.8100000000000014}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.3900000000000006},{"$f":"O16*O14+O17","v":2.8399999999999994},3.64,4.35,5.49,5.98,{"$f":"T15","v":6.3740000000000006},{"$f":"U15","v":6.965},7.95,{"$f":"W15","v":10.52}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.06,2.52,3.12,3.67,4.05,{"$f":"T14*S21+S22","v":4.37},{"$f":"U14*S21+S22","v":4.85},{"$f":"J10","v":5.65},{"$f":"K10","v":8.09}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.048},{"$f":"(P20-O20)/(P14-O14)","v":0.057499999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06666666666666668},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10999999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.12666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.16000000000000006},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.24399999999999994}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.7800000000000002},{"$f":"O20-O21*O14","v":2.9225},{"$f":"P20-P21*P14","v":2.986666666666667},{"$f":"Q20-Q21*Q14","v":2.9000000000000004},{"$f":"R20-R21*R14","v":2.7833333333333337},{"$f":"S20-S21*$S$3","v":2.4499999999999993},null,null,{"$f":"V20-V21*V14","v":0.7700000000000014}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,77 | 4,97"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.06},2.52,3.12,3.67,4.05,{"$f":"T20","v":4.37},{"$f":"U20","v":4.85},5.65,{"$f":"W20","v":8.09}]
[null,37779,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":10.54},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.24},{"$f":"E14*Dane!$E$26","v":2.68},{"$f":"F14*Dane!$E$26","v":3.49},{"$f":"G14*Dane!$E$26","v":{"v":4.3,"d":"4.30"}},{"$f":"H14*Dane!$E$26","v":5.36},{"$f":"I14*Dane!$E$26","v":5.86},{"$f":"S27*T25+S28","v":6.266},{"$f":"S27*U25+S28","v":6.875},{"$f":"J14*Dane!$E$26","v":7.89},{"$f":"K14*Dane!$E$26","v":10.59}]
[null,{"$f":"D14+8","v":10.24},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.088},{"$f":"(P26-O26)/(P3-O3)","v":0.10125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08999999999999996},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.16666666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.20299999999999993},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.27}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.54},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4},4.19875,4.12,3.8759999999999994,4.193333333333333,3.830000000000001,null,null,{"$f":"V26-V27*V25","v":2.4899999999999993}]
[null,{"$f":"D9+8","v":10.39},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.24},{"$f":"O27*O25+O28","v":2.6800000000000006},3.49,4.3,5.359999999999999,5.86,{"$f":"T26","v":6.266},{"$f":"U26","v":6.875},7.89,{"$f":"W26","v":10.59}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7080000000000002,"d":"1.71"}},{"v":1.928,"d":"1.93"},{"v":2.3760000000000003,"d":"2.38"},2.86,3.39,{"v":3.7299999999999995,"d":"3.73"},{"$f":"T25*S32+S33","v":4.013199999999999},{"$f":"U25*S32+S33","v":4.438},{"$f":"J13","v":5.146},{"$f":"K13","v":7.298}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04399999999999995},{"$f":"(P31-O31)/(P25-O25)","v":0.05600000000000005},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05377777777777773},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10600000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.11333333333333313},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14160000000000003},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2152}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.587999999999999},{"$f":"O31-O32*O25","v":2.7680000000000007},{"$f":"P31-P32*P25","v":2.7524444444444445},{"$f":"Q31-Q32*Q25","v":2.6479999999999997},{"$f":"R31-R32*R25","v":2.5966666666666685},{"$f":"S31-S32*$S$3","v":2.313999999999999},null,null,{"$f":"V31-V32*V25","v":0.8419999999999996}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7080000000000002},{"$f":"O32*O25+O33","v":1.928},2.3760000000000003,2.86,3.3900000000000006,3.7299999999999995,{"$f":"T31","v":4.013199999999999},{"$f":"U31","v":4.438},5.146,{"$f":"W31","v":7.298}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":0.37854889589905394},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-0.17110266159695925},0.6101694915254228,-1.082706766917294,5.897435897435898,0.6542056074766341,20,20,-6.6237942122186375,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak",0.6101694915254228,"brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0.6101694915254228},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":0.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.9041486068111455},{"$f":"E66*Dane!$E$26","v":2.48},{"$f":"F66*Dane!$E$26","v":3.23},{"$f":"G66*Dane!$E$26","v":4.31},{"$f":"H66*Dane!$E$26","v":5.04},{"$f":"I66*Dane!$E$26","v":5.52},{"$f":"I57*J52+I58","v":5.9639999999999995},{"$f":"I57*K52+I58","v":6.63},{"$f":"L66*Dane!$E$26","v":7.74},{"$f":"M66*Dane!$E$26","v":10.51}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.0882285714285713},1.38,1.75,1.98,2.43,2.64,null,null,3.49,4.69]
[null,"Q",null,{"$f":"D54","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,{"$f":"L54","v":7.74},{"$f":"M54","v":10.51}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.11517027863777089},{"$f":"(F54-E54)/(F52-E52)","v":0.09375},{"$f":"(G54-F54)/(G52-F52)","v":0.11999999999999995},{"$f":"(H54-G54)/(H52-G52)","v":0.14600000000000007},{"$f":"(I54-H54)/(I52-H52)","v":0.15999999999999984},{"$f":"(L54-I54)/(L52-I52)","v":0.22200000000000006}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.207554179566563},3.88625,4.069999999999999,4.018,3.9200000000000013,3.299999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.9041486068111455},2.48,3.2299999999999995,4.31,5.04,5.52]
[null,"COP",null,{"$f":"D55","v":1.0882285714285713},1.38,1.75,1.98,2.43,2.64,null,null,{"$f":"L55","v":3.49},{"$f":"M55","v":4.69}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.05835428571428571},{"$f":"(F61-E61)/(F52-E52)","v":0.04625000000000001},{"$f":"(G61-F61)/(G52-F52)","v":0.025555555555555554},{"$f":"(H61-G61)/(H52-G52)","v":0.09000000000000004},{"$f":"(I61-H61)/(I52-H52)","v":0.06999999999999999},{"$f":"(L61-I61)/(L52-I52)","v":0.085}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.2553142857142854},2.07375,1.9288888888888889,1.7999999999999998,1.9400000000000002,1.79]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.088228571428571},1.38,1.75,1.98,2.43,2.64]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,7.74,10.51]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-151-A06","index":54,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":9063.464751475878},null,null,"COP",{"$f":"K13","v":3.2544492191280177},{"$f":"L13","v":2.7734262634591316},{"$f":"M13","v":3.1084032277609914},{"$f":"N13","v":2.8173492819827737},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9794707887778641},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9712133535424087},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9758431304713516},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9764010350077602},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.2544492191280177},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.020529211222135912},{"$f":"1-L3","v":0.028786646457591325},{"$f":"1-M3","v":0.024156869528648373},{"$f":"1-N3","v":0.02359896499223979}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9794707887778641},null,null,"COP-Inst",{"$f":"K14","v":3.2754087122107576},{"$f":"L14","v":2.8030661426397407},{"$f":"M14","v":3.1331580974468394},{"$f":"N14","v":2.841518618296568}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.020529211222135912},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.2754087122107576},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R7*Bilans!F7+S7","v":5.972149999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.664647572482272,"d":"66.46%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":2.002774999999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.8788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.366534591194968},{"$f":"AF7*Z7","v":293.44398764150935},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":33.40017663685668},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ7*Bilans!F7+AK7","v":6.001733333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.6613714371403817,"d":"66.14%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":2.032358333333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.175116666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.7557616352201255},{"$f":"AX7*AR7","v":240.2059629339622},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":40.80282146428033},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB7*Bilans!F7+BC7","v":5.972149999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.664647572482272,"d":"66.46%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":2.002774999999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W7<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W7<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W7<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W7<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.619416666666666},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.1413805031446533},{"$f":"BP7*BJ7","v":273.8184315566037},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":35.794087945551325},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F7<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F7<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F7<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F7<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F7*BT7+BU7","v":2.934543333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.128255049337603},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC7*Bilans!F7+CD7","v":6.027433333333334},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.6585514563965867,"d":"65.86%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":2.0580583333333333},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN7*Bilans!F7+CO7","v":2.934543333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.5469621383647794},{"$f":"CQ7*CK7","v":222.00595479056597},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":44.1478294106843}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R8*Bilans!F8+S8","v":5.813222222222222},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.8037710965423652,"d":"80.38%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":1.1407222222222213},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC8*Bilans!F8+AD8","v":3.4956666666666667},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.5722830188679247},{"$f":"AF8*Z8","v":267.6203252830189},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":52.17606267099925},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":5.707111111111112},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.8187154427225294,"d":"81.87%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":1.0346111111111114},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU8*Bilans!F8+AV8","v":2.9063703703703703},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.1386498951781974},{"$f":"AX8*AR8","v":222.50513509433964},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":62.75529262764963},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB8*Bilans!F8+BC8","v":5.813222222222222},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.8037710965423652,"d":"80.38%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":1.1407222222222213},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W8<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W8<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W8<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W8<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM8*Bilans!F8+BN8","v":3.4956666666666667},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.5722830188679247},{"$f":"BP8*BJ8","v":267.6203252830189},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":52.17606267099925},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F8<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F8<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F8<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F8<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F8*BT8+BU8","v":2.7057185185185184},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.392814122078889},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC8*Bilans!F8+CD8","v":5.663333333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.8250441436138907,"d":"82.50%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":0.9908333333333328},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN8*Bilans!F8+CO8","v":2.7057185185185184},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":1.9910004192872117},{"$f":"CQ8*CK8","v":207.1436836226415},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":67.40912693933457}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17057.0135614636},null,{"$f":"F9/F11","v":5342.840960839401},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R9*Bilans!F9+S9","v":5.768361111111111},{"v":0.8409017581539143,"d":"84.09%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.850625},null,0.9177361111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC9*Bilans!F9+AD9","v":3.4085833333333335},2.5082028301886794,271.6759895518868,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":55.7077554965876},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":5.649055555555556},{"v":0.8586612314742876,"d":"85.87%"},4.850625,null,0.798430555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU9*Bilans!F9+AV9","v":2.8395185185185183},2.0894570230607967,226.3195374528302,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":66.87208612470916},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB9*Bilans!F9+BC9","v":5.768361111111111},{"v":0.8409017581539143,"d":"84.09%"},4.850625,null,0.9177361111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W9<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W9<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W9<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W9<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM9*Bilans!F9+BN9","v":3.4085833333333335},2.5082028301886794,271.6759895518868,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":55.7077554965876},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F9<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F9<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F9<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F9<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F9*BT9+BU9","v":2.6501259259259258},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4639863374766264},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC9*Bilans!F9+CD9","v":5.5841666666666665},{"v":0.868639009103119,"d":"86.86%"},4.850625,null,0.7335416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN9*Bilans!F9+CO9","v":2.6501259259259258},1.9500926624737946,211.22428673584906,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":71.65113365574629}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":407.6736385364087},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R10*Bilans!F10+S10","v":5.481486111111111},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A06'!$C$39+'151.A06'!$C$40)","v":5.9896875},null,-0.5082013888888888,0.0848460606482206,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":124.14291975791726},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":11.509580242082746},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC10*Bilans!F10+AD10","v":2.8517083333333337},2.098426886792453,260.5048406249316,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":91.16374937425367},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":5.277805555555556},{"v":1,"d":"100.00%"},5.9896875,null,-0.7118819444444435,0.11885126635478789,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":119.53002859080713},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":16.122471409192865},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU10*Bilans!F10+AV10","v":2.4120185185185186},1.7748815513626837,212.1516425796777,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":107.67349638135805},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB10*Bilans!F10+BC10","v":5.481486111111111},{"v":1,"d":"100.00%"},5.9896875,null,-0.5082013888888888,0.0848460606482206,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":124.14291975791726},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":11.509580242082746},null,{"$f":"IF(Bilans!W10<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W10<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W10<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W10<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W10<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM10*Bilans!F10+BN10","v":2.8517083333333337},2.098426886792453,260.5048406249316,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":91.16374937425367},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F10<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F10<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F10<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F10<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F10*BT10+BU10","v":2.294625925925926},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.0006520872441085},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC10*Bilans!F10+CD10","v":5.077916666666667},{"v":1,"d":"100.00%"},5.9896875,null,-0.9117708333333328,0.15222343959235482,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.50027656040766},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":11.509580242082746},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN10*Bilans!F10+CO10","v":2.294625925925926},1.6884983228511532,228.79198971811576,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":118.36854914502076}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.1924988384426496},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R11*Bilans!F11+S11","v":5.520444444444444},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A06'!$C$39+'151.A06'!$C$40)","v":5.835},null,-0.3145555555555557,0.053908407121774755,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":124.82732476435304},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":7.112675235646961},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC11*Bilans!F11+AD11","v":2.9273333333333333},2.154075471698113,268.88747847258736,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":83.93004329281942},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":5.328222222222222},{"v":1,"d":"100.00%"},5.835,null,-0.5067777777777778,0.08685137579739122,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":120.4808294772922},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":11.459170522707797},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU11*Bilans!F11+AV11","v":2.470074074074074},1.817601677148847,218.98615772221055,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":100.29076231107688},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB11*Bilans!F11+BC11","v":5.520444444444444},{"v":1,"d":"100.00%"},5.835,null,-0.3145555555555557,0.053908407121774755,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":124.82732476435304},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":7.112675235646961},null,{"$f":"IF(Bilans!W11<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W11<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W11<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W11<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W11<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM11*Bilans!F11+BN11","v":2.9273333333333333},2.154075471698113,268.88747847258736,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":83.93004329281942},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F11<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F11<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F11<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F11<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F11*BT11+BU11","v":2.3429037037037035},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.9182148141590685},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC11*Bilans!F11+CD11","v":5.1466666666666665},{"v":1,"d":"100.00%"},5.835,null,-0.6883333333333335,0.1179662953441874,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.8220337046558},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":7.112675235646961},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN11*Bilans!F11+CO11","v":2.3429037037037035},1.7240234800838574,227.26428129923227,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":107.81114426878155}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R12*Bilans!F12+S12","v":5.466847222222222},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A06'!$C$39+'151.A06'!$C$40)","v":6.047812500000001},null,-0.5809652777777785,0.09606205182084901,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":123.88243595308221},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":13.165064046917806},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC12*Bilans!F12+AD12","v":2.8232916666666665},2.0775165094339623,257.3678059214237,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":93.90571116586378},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":5.258861111111111},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.7889513888888899,0.13045235593677712,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":119.16933074975455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":17.878169250245463},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU12*Bilans!F12+AV12","v":2.390203703703703},1.7588291404612155,209.5984915719291,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":110.46668736551538},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB12*Bilans!F12+BF8","v":4.282680555555556},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.7651319444444447,0.29186287512128467,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":97.04842262181575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":39.99907737818427},null,{"$f":"IF(Bilans!W12<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W12<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W12<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W12<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W12<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM12*Bilans!F12+BN12","v":2.8232916666666665},2.0775165094339623,201.61970021134664,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":111.85944534765771},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F12<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F12<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F12<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F12<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F12*BT12+BU12","v":2.276485185185185},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.032532282547332},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC12*Bilans!F12+CD12","v":5.052083333333333},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.9957291666666679,0.16464286329423536,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":136.88285713670578},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":39.99907737818427},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN12*Bilans!F12+CO12","v":2.276485185185185},1.6751494758909853,229.2992463910133,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":157.0096332982107}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":16891.351830061452},null,{"$f":"F13/F15","v":6405.472316256559},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.2544492191280177},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.7734262634591316},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.1084032277609914},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.8173492819827737},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R13*Bilans!F13+S13","v":5.485972222222222},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A06'!$C$39+'151.A06'!$C$40)","v":5.971875},null,-0.4859027777777776,0.08136519565090991,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":124.2223914181057},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":11.002608581894291},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC13*Bilans!F13+AD13","v":2.8604166666666666},2.1048349056603777,261.467625521435,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":90.32612232320355},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":5.283611111111111},{"v":1,"d":"100.00%"},5.971875,null,-0.6882638888888888,0.1152508866794581,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":119.64019884877027},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":15.58480115122972},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU13*Bilans!F13+AV13","v":2.418703703703703},1.7798008385744233,212.93572623825207,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":106.81963328603669},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB13*Bilans!F13+BC13","v":5.485972222222222},{"v":1,"d":"100.00%"},5.971875,null,-0.4859027777777776,0.08136519565090991,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":124.2223914181057},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":11.002608581894291},null,{"$f":"IF(Bilans!W13<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W13<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W13<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W13<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W13<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM13*Bilans!F13+BN13","v":2.8604166666666666},2.1048349056603777,261.467625521435,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":90.32612232320355},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F13<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F13<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F13<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F13<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F13*BT13+BU13","v":2.300185185185185},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.990983012639885},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC13*Bilans!F13+CD13","v":5.085833333333333},{"v":1,"d":"100.00%"},5.971875,null,-0.8860416666666664,0.14836909122623404,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.07663090877375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":11.002608581894291},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN13*Bilans!F13+CO13","v":2.300185185185185},1.6925890985324947,228.62923294268788,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":117.14147812619566}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":573.3353699385477},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2754087122107576},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.8030661426397407},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.1331580974468394},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.841518618296568},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R14*Bilans!F14+S14","v":5.649361111111111},{"v":0.9422525654326693,"d":"94.23%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A06'!$C$39+'151.A06'!$C$40)","v":5.323125},null,0.32623611111111117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC14*Bilans!F14+AD14","v":3.1775833333333336},2.338221698113208,279.7799172877359,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":66.01382158268156},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":5.495055555555556},{"v":0.9687117711882399,"d":"96.87%"},5.323125,null,0.17193055555555592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU14*Bilans!F14+AV14","v":2.662185185185185},1.9589664570230607,234.40013141509434,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":78.79407503207848},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB14*Bilans!F14+BC14","v":5.649361111111111},{"v":0.9422525654326693,"d":"94.23%"},5.323125,null,0.32623611111111117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W14<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W14<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W14<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W14<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM14*Bilans!F14+BN14","v":3.1775833333333336},2.338221698113208,279.7799172877359,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":66.01382158268156},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F14<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F14<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F14<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F14<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F14*BT14+BU14","v":2.5026592592592594},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.6680982303268523},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC14*Bilans!F14+CD14","v":5.3741666666666665},{"v":0.9905024034734068,"d":"99.05%"},5.323125,null,0.05104166666666643,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN14*Bilans!F14+CO14","v":2.5026592592592594},1.841579454926625,220.3541896792453,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":83.8166116520615}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.6370189419432193},{"$nulls":4},{"$f":"F11","v":3.1924988384426496},{"$f":"F15","v":2.6370189419432193},{"$f":"F28","v":3.0238881996385514},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R15*Bilans!F15+S15","v":5.516430555555555},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A06'!$C$39+'151.A06'!$C$40)","v":5.8509375},null,-0.3345069444444446,0.05717151216269951,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":124.75742258185119},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":7.565077418148805},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC15*Bilans!F15+AD15","v":2.919541666666667},2.148341981132076,268.02160839042574,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":84.67117359544172},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":5.323027777777778},{"v":1,"d":"100.00%"},5.8509375,null,-0.5279097222222218,0.0902265187796352,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":120.38350146878172},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":11.938998531218278},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU15*Bilans!F15+AV15","v":2.4640925925925923},1.8132002096436057,218.27939010082633,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":101.04806463485109},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB15*Bilans!F15+BC15","v":5.516430555555555},{"v":1,"d":"100.00%"},5.8509375,null,-0.3345069444444446,0.05717151216269951,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":124.75742258185119},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":7.565077418148805},null,{"$f":"IF(Bilans!W15<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W15<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W15<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W15<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W15<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM15*Bilans!F15+BN15","v":2.919541666666667},2.148341981132076,268.02160839042574,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":84.67117359544172},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F15<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F15<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F15<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F15<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F15*BT15+BU15","v":2.3379296296296297},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.926551032014714},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC15*Bilans!F15+CD15","v":5.139583333333333},{"v":1,"d":"100.00%"},5.8509375,null,-0.7113541666666663,0.12157951895173488,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.20092048104826},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":7.565077418148805},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN15*Bilans!F15+CO15","v":2.3379296296296297},1.720363312368973,227.4336134570034,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":108.888701239032}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.6619248248135188},{"$f":"F19","v":3.6619248248135188},{"$f":"F19","v":3.6619248248135188},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R16*Bilans!F16+S16","v":5.833055555555555},{"v":0.7875375017857994,"d":"78.75%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.59375},null,1.2393055555555552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC16*Bilans!F16+AD16","v":3.5341666666666667},3.0673899371069178,313.33388207547165,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":42.95948761059226},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":5.732777777777778},{"v":0.8013131117356334,"d":"80.13%"},4.59375,null,1.1390277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU16*Bilans!F16+AV16","v":2.935925925925926},2.160398322851153,220.6846886792453,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":60.99500198930626},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB16*Bilans!F16+BC16","v":5.833055555555555},{"v":0.7875375017857994,"d":"78.75%"},4.59375,null,1.2393055555555552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W16<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W16<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W16<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W16<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM16*Bilans!F16+BN16","v":3.5341666666666667},3.0673899371069178,313.33388207547165,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":42.95948761059226},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F16<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F16<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F16<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F16<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F16*BT16+BU16","v":2.7302962962962964},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.362272443636561},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC16*Bilans!F16+CD16","v":5.698333333333333},{"v":0.8061567709856683,"d":"80.62%"},4.59375,null,1.1045833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN16*Bilans!F16+CO16","v":2.7302962962962964},2.009085953878407,205.2281301886793,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":65.58878167736925}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":708.1674086757248},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R17*Bilans!F17+S17","v":5.802361111111111},{"v":0.8127079493501209,"d":"81.27%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.715625},null,1.0867361111111107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC17*Bilans!F17+AD17","v":3.4745833333333334},2.5567688679245286,268.65248879716984,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":53.014862508878565},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":5.6930555555555555},{"v":0.8283117833617956,"d":"82.83%"},4.715625,null,0.9774305555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU17*Bilans!F17+AV17","v":2.890185185185185},2.1267400419287212,223.46720990566035,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":63.73451730239389},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB17*Bilans!F17+BC17","v":5.802361111111111},{"v":0.8127079493501209,"d":"81.27%"},4.715625,null,1.0867361111111107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W17<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W17<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W17<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W17<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM17*Bilans!F17+BN17","v":3.4745833333333334},2.5567688679245286,268.65248879716984,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":53.014862508878565},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F17<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F17<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F17<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F17<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F17*BT17+BU17","v":2.6922592592592594},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.4097756255932645},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC17*Bilans!F17+CD17","v":5.644166666666667},{"v":0.8354864904768935,"d":"83.55%"},4.715625,null,0.9285416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN17*Bilans!F17+CO17","v":2.6922592592592594},1.9810964360587004,208.16370801886794,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":68.42006655146176}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":9063.464751475878},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R18*Bilans!F18+S18","v":5.792208333333333},{"v":0.8210922719457893,"d":"82.11%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.7559375},null,1.036270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC18*Bilans!F18+AD18","v":3.454875},2.5422665094339623,269.5882963266509,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":53.808215815444726},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":5.679916666666667},{"v":0.8373252248419136,"d":"83.73%"},4.7559375,null,0.9239791666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU18*Bilans!F18+AV18","v":2.8750555555555555},2.115606918238994,224.34424662735847,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":64.65984953096408},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB18*Bilans!F18+BC18","v":5.792208333333333},{"v":0.8210922719457893,"d":"82.11%"},4.7559375,null,1.036270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W18<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W18<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W18<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W18<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM18*Bilans!F18+BN18","v":3.454875},2.5422665094339623,269.5882963266509,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":53.808215815444726},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F18<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F18<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F18<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F18<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F18*BT18+BU18","v":2.6796777777777776},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.425785023904201},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC18*Bilans!F18+CD18","v":5.62625},{"v":0.8453121528549211,"d":"84.53%"},4.7559375,null,0.8703124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN18*Bilans!F18+CO18","v":2.6796777777777776},1.9718383647798743,209.0986697971698,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":69.3742587847818}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6619248248135188},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9736.314728948128},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R19*Bilans!F19+S19","v":5.765291666666666},{"v":0.8434633980645676,"d":"84.35%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.8628125},null,0.9024791666666658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC19*Bilans!F19+AD19","v":3.402625},2.503818396226415,271.93345646816033,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":55.95600512048107},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":5.645083333333334},{"v":0.8614243958607047,"d":"86.14%"},4.8628125,null,0.7822708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU19*Bilans!F19+AV19","v":2.8349444444444445},2.0860911949685534,226.56514945754714,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":67.16085822993561},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB19*Bilans!F19+BC19","v":5.765291666666666},{"v":0.8434633980645676,"d":"84.35%"},4.8628125,null,0.9024791666666658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W19<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W19<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W19<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W19<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM19*Bilans!F19+BN19","v":3.402625},2.503818396226415,271.93345646816033,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":55.95600512048107},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F19<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F19<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F19<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F19<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F19*BT19+BU19","v":2.646322222222222},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.4689653145455543},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC19*Bilans!F19+CD19","v":5.57875},{"v":0.871667040107551,"d":"87.17%"},4.8628125,null,0.7159374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN19*Bilans!F19+CO19","v":2.646322222222222},1.947293710691824,211.49070168396224,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":71.94789067039338}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10763.060126357115},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R20*Bilans!F20+S20","v":5.591513888888889},{"v":0.9930785490910085,"d":"99.31%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A06'!$C$39+'151.A06'!$C$40)","v":5.5528125},null,0.038701388888888744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC20*Bilans!F20+AD20","v":3.065291666666667},2.255591981132076,282.32680929834913,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":71.58478853917568},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":5.420194444444444},{"v":1,"d":"100.00%"},5.5528125,null,-0.13261805555555561,0.02388304225211199,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":122.17811930890878},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":2.989380691091228},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU20*Bilans!F20+AV20","v":2.575981481481481},1.8955335429769389,231.592723367875,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":87.0042751764009},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB20*Bilans!F20+BC20","v":5.591513888888889},{"v":0.9930785490910085,"d":"99.31%"},5.5528125,null,0.038701388888888744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W20<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W20<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W20<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W20<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM20*Bilans!F20+BN20","v":3.065291666666667},2.255591981132076,282.32680929834913,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":71.58478853917568},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F20<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F20<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F20<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F20<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F20*BT20+BU20","v":2.430974074074074},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.776264049009466},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC20*Bilans!F20+CD20","v":5.272083333333334},{"v":1,"d":"100.00%"},5.5528125,null,-0.28072916666666625,0.05055621212973899,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.11694378787027},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN20*Bilans!F20+CO20","v":2.430974074074074},1.7888299790356395,223.81293993305925,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":90.22705308939648}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R21*Bilans!F21+S21","v":5.3698125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A06'!$C$39+'151.A06'!$C$40)","v":6.22125},null,-0.8514375000000003,0.13685955394816157,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":121.88406238698013},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":19.3259376130199},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC21*Bilans!F21+AD21","v":2.7701875},2.038439858490566,248.4533308843711,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":102.06319406005804},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ21*Bilans!F21+AK21","v":4.951437500000001},{"v":1,"d":"100.00%"},6.22125,null,-1.2698124999999996,0.2041089009443439,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":112.38778209764922},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":28.822217902350808},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU21*Bilans!F21+AV21","v":2.2385874999999995},1.6472624999999999,185.13217890762888,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":125.19349384289164},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB21*Bilans!F21+BC21","v":5.16225},{"v":1,"d":"100.00%"},6.22125,null,-1.0590000000000002,0.17022302591922847,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":117.17280650994579},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":24.037193490054257},null,{"$f":"IF(Bilans!W21<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W21<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W21<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W21<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W21<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM21*Bilans!F21+BN21","v":1.86225},1.3703349056603775,160.56598675476823,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":141.31161397174625},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F21<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F21<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F21<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F21<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.2385874999999995},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.1008001697499},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC21*Bilans!F21+CD21","v":3.7820624999999994},{"v":1,"d":"100.00%"},6.22125,null,-2.439187500000001,0.39207353827607005,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":140.81792646172397},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":24.037193490054257},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN21*Bilans!F21+CO21","v":1.888875},1.389926886792453,195.72662213151258,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":161.7019944181803}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R22*Bilans!F22+S22","v":5.889013888888889},{"v":0.7423250449872525,"d":"74.23%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.3715625},null,1.5174513888888894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC22*Bilans!F22+AD22","v":3.6427916666666667},3.1616682389937103,306.10481472877353,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":39.50274524684196},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":5.805194444444445},{"v":0.7530432514941119,"d":"75.30%"},4.3715625,null,1.4336319444444454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU22*Bilans!F22+AV22","v":3.019314814814815},2.6205373864430466,253.71387841194965,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":47.659909622401564},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB22*Bilans!F22+BC22","v":5.889013888888889},{"v":0.7423250449872525,"d":"74.23%"},4.3715625,null,1.5174513888888894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W22<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W22<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W22<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W22<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM22*Bilans!F22+BN22","v":3.6427916666666667},3.1616682389937103,306.10481472877353,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":39.50274524684196},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F22<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F22<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F22<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F22<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F22*BT22+BU22","v":2.799640740740741},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.2789921458176514},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC22*Bilans!F22+CD22","v":5.797083333333333},{"v":0.7540968878027743,"d":"75.41%"},4.3715625,null,1.4255208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN22*Bilans!F22+CO22","v":2.799640740740741},2.429876869322152,235.25460379559746,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":51.39954891411475}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R23*Bilans!F23+S23","v":5.713819444444444},{"v":0.8868301753788939,"d":"88.68%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A06'!$C$39+'151.A06'!$C$40)","v":5.0671875},null,0.6466319444444437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC23*Bilans!F23+AD23","v":3.3027083333333334},2.430294811320755,275.86883977004715,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":60.25241230730411},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":5.5784722222222225},{"v":0.9083468193700983,"d":"90.83%"},5.0671875,null,0.5112847222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU23*Bilans!F23+AV23","v":2.7582407407407405},2.0296488469601677,230.390514740566,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":72.14603906449722},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB23*Bilans!F23+BC23","v":5.713819444444444},{"v":0.8868301753788939,"d":"88.68%"},5.0671875,null,0.6466319444444437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W23<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W23<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W23<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W23<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM23*Bilans!F23+BN23","v":3.3027083333333334},2.430294811320755,275.86883977004715,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":60.25241230730411},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F23<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F23<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F23<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F23<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F23*BT23+BU23","v":2.582537037037037},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.5546440838394635},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC23*Bilans!F23+CD23","v":5.487916666666667},{"v":0.9233353579834485,"d":"92.33%"},5.0671875,null,0.4207291666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN23*Bilans!F23+CO23","v":2.582537037037037},1.9003574423480083,215.71432417452826,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":77.054517080258}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R24*Bilans!F24+S24","v":5.437453125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A06'!$C$39+'151.A06'!$C$40)","v":6.1115625},null,-0.6741093749999996,0.11030065961036963,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":123.29231034284399},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":15.285189657155994},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC24*Bilans!F24+AD24","v":2.8000468750000005},2.060411851415095,254.03293741874367,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":96.90978240242407},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ24*Bilans!F24+AK24","v":5.0178593750000005},{"v":1,"d":"100.00%"},6.1115625,null,-1.0937031249999993,0.17895638390346158,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":113.77817170961805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":24.799328290381943},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU24*Bilans!F24+AV24","v":2.2606468749999995},1.6634948702830186,189.2694049891301,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":120.22335117521348},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB24*Bilans!F24+BC24","v":5.2280625},{"v":1,"d":"100.00%"},6.1115625,null,-0.8834999999999997,0.1445620493940788,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":118.54445260009203},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":20.033047399907954},null,{"$f":"IF(Bilans!W24<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W24<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W24<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W24<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W24<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM24*Bilans!F24+BN24","v":1.9158750000000002},1.409794811320755,167.12335418646893,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":134.31397933509373},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F24<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F24<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F24<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F24<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.2606468749999995},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.060784592905516},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC24*Bilans!F24+CD24","v":3.8180156249999997},{"v":1,"d":"100.00%"},6.1115625,null,-2.293546875,0.3752799509127167,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.20222004908726},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":20.033047399907954},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN24*Bilans!F24+CO24","v":1.9047187500000002},1.4015854952830191,193.70222703671277,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":153.04205241794764}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R25*Bilans!F25+S25","v":5.557986111111111},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A06'!$C$39+'151.A06'!$C$40)","v":5.6859375},null,-0.12795138888888857,0.022503129675429705,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":125.47394201703767},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":2.888557982962346},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC25*Bilans!F25+AD25","v":3.0002083333333336},2.2077004716981135,277.0088809768358,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":77.04297242410928},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":5.376805555555556},{"v":1,"d":"100.00%"},5.6859375,null,-0.30913194444444336,0.05436780556318872,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":121.3837125583952},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":6.978787441604813},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU25*Bilans!F25+AV25","v":2.5260185185185184},1.8587683438155138,225.62420235834665,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":93.24389680528114},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB25*Bilans!F25+BC25","v":5.557986111111111},{"v":1,"d":"100.00%"},5.6859375,null,-0.12795138888888857,0.022503129675429705,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":125.47394201703767},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":2.888557982962346},null,{"$f":"IF(Bilans!W25<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W25<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W25<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W25<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W25<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM25*Bilans!F25+BN25","v":3.0002083333333336},2.2077004716981135,277.0088809768358,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":77.04297242410928},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F25<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F25<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F25<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F25<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F25*BT25+BU25","v":2.389425925925926},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.841927008656969},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC25*Bilans!F25+CD25","v":5.212916666666667},{"v":1,"d":"100.00%"},5.6859375,null,-0.473020833333333,0.08319135293578817,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.27930864706423},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":2.888557982962346},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN25*Bilans!F25+CO25","v":2.389425925925926},1.7582568134171908,225.54796844914742,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":97.84235917941038}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":16984.23501233107},null,{"$f":"F26/F28","v":5616.687486779841},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R26*Bilans!F26+S26","v":5.4068125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A06'!$C$39+'151.A06'!$C$40)","v":6.16125},null,-0.7544374999999999,0.1224487725705011,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":122.65533505782105},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":17.114664942178937},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC26*Bilans!F26+AD26","v":2.7865208333333333},2.0504587264150946,251.49970211067645,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":99.24376373282807},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ26*Bilans!F26+AK26","v":4.987770833333334},{"v":1,"d":"100.00%"},6.16125,null,-1.1734791666666657,0.1904612159329139,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":113.14923584905661},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":26.620764150943373},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.250654166666666},1.6561417452830187,187.39117293649653,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":122.474856803291},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB26*Bilans!F26+BC26","v":5.19825},{"v":1,"d":"100.00%"},6.16125,null,-0.9630000000000001,0.15629945222154598,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":117.9240255629945},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":21.84597443700548},null,{"$f":"IF(Bilans!W26<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W26<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W26<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W26<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W26<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM26*Bilans!F26+BN26","v":1.8915833333333334},1.391919811320755,164.14078741182718,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":137.47064376499551},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F26<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F26<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F26<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F26<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.250654166666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.078814122560664},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.801729166666666},{"v":1,"d":"100.00%"},6.16125,null,-2.3595208333333337,0.3829613850003382,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.38703861499965},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":21.84597443700548},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN26*Bilans!F26+CO26","v":1.897541666666667},1.3963042452830192,194.62671375555215,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":156.95645070805907}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":480.45218766893254},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R27*Bilans!F27+S27","v":5.575930555555556},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A06'!$C$39+'151.A06'!$C$40)","v":5.6146875000000005},null,-0.03875694444444466,0.006902778550799961,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":125.77824583959482},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0.8742541604051921},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC27*Bilans!F27+AD27","v":3.035041666666667},2.2333325471698116,280.90465015949303,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":73.77883006782264},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":5.400027777777778},{"v":1,"d":"100.00%"},5.6146875000000005,null,-0.21465972222222263,0.0382318200651813,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":121.81034440919463},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":4.842155590805374},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU27*Bilans!F27+AV27","v":2.552759259259259},1.8784454926624736,228.8140924151152,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":89.89817944766696},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB27*Bilans!F27+BC27","v":5.575930555555556},{"v":1,"d":"100.00%"},5.6146875000000005,null,-0.03875694444444466,0.006902778550799961,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":125.77824583959482},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0.8742541604051921},null,{"$f":"IF(Bilans!W27<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W27<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W27<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W27<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W27<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM27*Bilans!F27+BN27","v":3.035041666666667},2.2333325471698116,280.90465015949303,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":73.77883006782264},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F27<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F27<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F27<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F27<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F27*BT27+BU27","v":2.411662962962963},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.8065020448468787},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC27*Bilans!F27+CD27","v":5.244583333333333},{"v":1,"d":"100.00%"},5.6146875000000005,null,-0.37010416666666757,0.06591714439435277,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.58658285560566},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0.8742541604051921},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN27*Bilans!F27+CO27","v":2.411662962962963},1.7746199161425578,224.64307105198785,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":93.14562808066538}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.0238881996385514},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R28*Bilans!F28+S28","v":5.790319444444444},{"v":0.8226553898628699,"d":"82.27%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.7634375},null,1.026881944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC28*Bilans!F28+AD28","v":3.4512083333333337},2.5395683962264157,269.75930396816045,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":53.95681612813051},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":5.677472222222223},{"v":0.839006746938436,"d":"83.90%"},4.7634375,null,0.9140347222222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU28*Bilans!F28+AV28","v":2.872240740740741},2.1135356394129983,224.5050394575472,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":64.83307990872447},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB28*Bilans!F28+BC28","v":5.790319444444444},{"v":0.8226553898628699,"d":"82.27%"},4.7634375,null,1.026881944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W28<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W28<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W28<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W28<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM28*Bilans!F28+BN28","v":3.4512083333333337},2.5395683962264157,269.75930396816045,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":53.95681612813051},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F28<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F28<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F28<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F28<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F28*BT28+BU28","v":2.677337037037037},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.4287801173360486},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC28*Bilans!F28+CD28","v":5.622916666666667},{"v":0.847147091515376,"d":"84.71%"},4.7634375,null,0.8594791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN28*Bilans!F28+CO28","v":2.677337037037037},1.9701159329140463,209.2706396839623,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":69.5527723575739}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R29*Bilans!F29+S29","v":5.997125},{"v":0.5057110698876546,"d":"50.57%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.0328125000000004},null,2.9643124999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.794583333333334},4.704119496855347,304.2977299528303,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.739106129379444},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ29*Bilans!F29+AK29","v":7.067333333333333},{"v":0.4291310961230073,"d":"42.91%"},3.0328125000000004,null,4.034520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.5830416666666665},3.5830416666666665,231.77800781250005,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.289395648483023},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB29*Bilans!F29+BC29","v":5.997125},{"v":0.5057110698876546,"d":"50.57%"},3.0328125000000004,null,2.9643124999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W29<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W29<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W29<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W29<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":4.077291666666666},4.000361635220125,258.7733932783019,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":20.85983283744002},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F29<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F29<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F29<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F29<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F29*BT29+BU29","v":3.3358083333333326},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.751956672170914},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC29*Bilans!F29+CD29","v":7.043083333333334},{"v":0.43060863494918183,"d":"43.06%"},3.0328125000000004,null,4.010270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN29*Bilans!F29+CO29","v":3.3358083333333326},3.3358083333333326,215.7851015625,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":25.01548849978892}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17458.52499990167},null,{"$f":"F30/F32","v":6485.5827612090825},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R30*Bilans!F30+S30","v":5.9819249999999995},{"v":0.6022831279228676,"d":"60.23%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.6028124999999998},null,2.3791124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":4.2372499999999995},3.6776132075471692,288.2053530424528,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":27.48904501227468},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ30*Bilans!F30+AK30","v":6.4188},{"v":0.561290661805945,"d":"56.13%"},3.6028124999999998,null,2.8159875000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.334775},3.2718547169811325,256.40707453301894,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.898094122369},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB30*Bilans!F30+BC30","v":5.9819249999999995},{"v":0.6022831279228676,"d":"60.23%"},3.6028124999999998,null,2.3791124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W30<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W30<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W30<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W30<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.7986249999999995},3.296919811320754,258.37136331367924,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":30.663188911319466},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F30<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F30<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F30<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F30<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F30*BT30+BU30","v":3.091595},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.9693410682835237},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC30*Bilans!F30+CD30","v":6.424950000000001},{"v":0.5607533910769732,"d":"56.08%"},3.6028124999999998,null,2.822137500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN30*Bilans!F30+CO30","v":3.091595},3.033263018867925,237.7092396311321,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":33.32848960711965}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":480.45218766893254},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R31*Bilans!F31+S31","v":5.975549999999999},{"v":0.6429324497326606,"d":"64.29%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.841875},null,2.1336749999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":4.0035},3.474735849056603,292.2426585849056,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":31.2240857184746},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ31*Bilans!F31+AK31","v":6.1468},{"v":0.6250203357844732,"d":"62.50%"},3.841875,null,2.304925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.2306500000000002},2.8039603773584907,235.82708753773582,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":38.69364591457231},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB31*Bilans!F31+BC31","v":5.975549999999999},{"v":0.6429324497326606,"d":"64.29%"},3.841875,null,2.1336749999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W31<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W31<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W31<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W31<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.681749999999999},3.1954811320754706,268.75594061320743,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":33.95277440725554},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F31<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F31<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F31<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F31<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F31*BT31+BU31","v":2.9891699999999997},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.071086622707976},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC31*Bilans!F31+CD31","v":6.165700000000001},{"v":0.6231044325867297,"d":"62.31%"},3.841875,null,2.323825000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN31*Bilans!F31+CO31","v":2.9891699999999997},2.5943739622641506,218.19982209622637,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":41.81951082538398}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R37*Bilans!F37+S37","v":5.834236111111111},{"v":0.7865746967731184,"d":"78.66%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.5890625},null,1.2451736111111114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC37*Bilans!F37+AD37","v":3.5364583333333335},3.06937893081761,313.1917526533019,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":42.88436780431581},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":5.734305555555556},{"v":0.8002821711434591,"d":"80.03%"},4.5890625,null,1.1452430555555564,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU37*Bilans!F37+AV37","v":2.937685185185185},2.1616928721174005,220.57373643867925,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":60.89133969853388},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB37*Bilans!F37+BC37","v":5.834236111111111},{"v":0.7865746967731184,"d":"78.66%"},4.5890625,null,1.2451736111111114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W37<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W37<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W37<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W37<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM37*Bilans!F37+BN37","v":3.5364583333333335},3.06937893081761,313.1917526533019,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":42.88436780431581},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F37<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F37<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F37<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F37<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F37*BT37+BU37","v":2.731759259259259},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3604718164254486},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC37*Bilans!F37+CD37","v":5.7004166666666665},{"v":0.8050398362692786,"d":"80.50%"},4.5890625,null,1.1113541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN37*Bilans!F37+CO37","v":2.731759259259259},2.0101624737945496,205.11195341981136,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":65.48146068587548}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R44*Bilans!F44+S44","v":5.789611111111111},{"v":0.8232418220375577,"d":"82.32%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.76625},null,1.023361111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC44*Bilans!F44+AD44","v":3.4498333333333333},2.538556603773585,269.8231814150943,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":54.012622683370054},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":5.676555555555556},{"v":0.8396376910881012,"d":"83.96%"},4.76625,null,0.9103055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU44*Bilans!F44+AV44","v":2.871185185185185},2.1127589098532495,224.5651445283019,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":64.89812886862885},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB44*Bilans!F44+BC44","v":5.789611111111111},{"v":0.8232418220375577,"d":"82.32%"},4.76625,null,1.023361111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W44<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W44<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W44<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W44<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM44*Bilans!F44+BN44","v":3.4498333333333333},2.538556603773585,269.8231814150943,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":54.012622683370054},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F44<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F44<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F44<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F44<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F44*BT44+BU44","v":2.6764592592592593},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.4299046280049375},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC44*Bilans!F44+CD44","v":5.621666666666667},{"v":0.8478357545211977,"d":"84.78%"},4.76625,null,0.8554166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN44*Bilans!F44+CO44","v":2.6764592592592593},1.9694700209643607,209.33496852830189,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":69.61979544774253}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R61*Bilans!F61+S61","v":5.729875},{"v":0.8732193110669954,"d":"87.32%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A06'!$C$39+'151.A06'!$C$40)","v":5.0034374999999995},null,0.7264375000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC61*Bilans!F61+AD61","v":3.3338750000000004},2.453228773584906,274.7186911379717,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":58.88461221205399},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":5.5992500000000005},{"v":0.8935906594633208,"d":"89.36%"},5.0034374999999995,null,0.595812500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU61*Bilans!F61+AV61","v":2.7821666666666665},2.047254716981132,229.25670134433958,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":70.5615299365464},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB61*Bilans!F61+BC61","v":5.729875},{"v":0.8732193110669954,"d":"87.32%"},5.0034374999999995,null,0.7264375000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W61<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W61<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W61<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W61<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM61*Bilans!F61+BN61","v":3.3338750000000004},2.453228773584906,274.7186911379717,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":58.88461221205399},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F61<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F61<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F61<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F61<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F61*BT61+BU61","v":2.6024333333333334},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.527467882622674},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC61*Bilans!F61+CD61","v":5.51625},{"v":0.9070360299116246,"d":"90.70%"},5.0034374999999995,null,0.5128125000000008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN61*Bilans!F61+CO61","v":2.6024333333333334},1.9149981132075473,214.44627621226414,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":75.43476100769594}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R71*Bilans!F71+S71","v":5.979324999999999},{"v":0.6188512081213181,"d":"61.89%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.7003125},null,2.2790124999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":4.141916666666667},3.59487106918239,290.13305681603777,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":28.961448963364123},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ71*Bilans!F71+AK71","v":6.3078666666666665},{"v":0.5866186930605171,"d":"58.66%"},3.7003125,null,2.6075541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.2923083333333336},3.2301893081761013,260.7005035896227,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":32.23113727002779},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB71*Bilans!F71+BC71","v":5.979324999999999},{"v":0.6188512081213181,"d":"61.89%"},3.7003125,null,2.2790124999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W71<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W71<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W71<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W71<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.7509583333333327},3.2555487421383638,262.747200106132,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":31.980069489487967},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F71<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F71<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F71<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F71<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F71*BT71+BU71","v":3.0498216666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0100120608144856},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC71*Bilans!F71+CD71","v":6.319216666666668},{"v":0.5855650621253161,"d":"58.56%"},3.7003125,null,2.6189041666666677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN71*Bilans!F71+CO71","v":3.0498216666666664},2.99227786163522,241.49926551792456,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":34.79378580941829}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R77*Bilans!F77+S77","v":5.972099999999999},{"v":0.6649670970010549,"d":"66.50%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.97125},null,2.0008499999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.877},3.3649433962264146,293.4567135849056,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":33.433222123784645},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ77*Bilans!F77+AK77","v":5.9996},{"v":0.6619191279418628,"d":"66.19%"},3.97125,null,2.02835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.1743},2.755052830188679,240.26815732075468,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":40.834389368967344},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB77*Bilans!F77+BC77","v":5.972099999999999},{"v":0.6649670970010549,"d":"66.50%"},3.97125,null,2.0008499999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W77<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W77<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W77<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W77<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.618499999999999},3.1405849056603765,273.8904096226414,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":35.821639401385404},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F77<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F77<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F77<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F77<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F77*BT77+BU77","v":2.93374},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.1291116458854575},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC77*Bilans!F77+CD77","v":6.0254},{"v":0.6590848740332591,"d":"65.91%"},3.97125,null,2.0541500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN77*Bilans!F77+CO77","v":2.93374},2.5462649056603768,222.05976242264146,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":44.18271631907158}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R94*Bilans!F94+S94","v":5.8765},{"v":0.7523610992937972,"d":"75.24%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.42125},null,1.4552500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC94*Bilans!F94+AD94","v":3.6185},3.140584905660377,307.8087266037735,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":40.25775573592229},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":5.789000000000001},{"v":0.763732941786146,"d":"76.37%"},4.42125,null,1.367750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU94*Bilans!F94+AV94","v":3.0006666666666666},2.6043522012578615,255.25255924528298,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":48.54677487128464},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB94*Bilans!F94+BC94","v":5.8765},{"v":0.7523610992937972,"d":"75.24%"},4.42125,null,1.4552500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W94<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W94<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W94<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W94<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM94*Bilans!F94+BN94","v":3.6185},3.140584905660377,307.8087266037735,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":40.25775573592229},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F94<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F94<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F94<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F94<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F94*BT94+BU94","v":2.784133333333333},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.2972558785498784},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC94*Bilans!F94+CD94","v":5.775},{"v":0.7655844155844155,"d":"76.56%"},4.42125,null,1.3537500000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN94*Bilans!F94+CO94","v":2.784133333333333},2.4164176100628927,236.8330899622641,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":52.32245431149183}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R104*Bilans!F104+S104","v":8.922125},{"v":0.23610546814800287,"d":"23.61%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.1065625},null,6.8155624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC104*Bilans!F104+AD104","v":5.2134375},5.016704009433963,212.9967104805425,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.91756158964215},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":8.922125},{"v":0.23610546814800287,"d":"23.61%"},2.1065625,null,6.8155624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU104*Bilans!F104+AV104","v":5.2134375},5.016704009433963,212.9967104805425,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.91756158964215},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB104*Bilans!F104+BC104","v":8.922125},{"v":0.23610546814800287,"d":"23.61%"},2.1065625,null,6.8155624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W104<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W104<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W104<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W104<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM104*Bilans!F104+BN104","v":3.990125},3.839554245283019,163.0178743691038,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":14.264722283136493},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F104<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F104<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F104<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F104<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F104*BT104+BU104","v":3.7850425000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.425336043122369},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC104*Bilans!F104+CD104","v":8.6476625},{"v":0.24359906506527054,"d":"24.36%"},2.1065625,null,6.541099999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN104*Bilans!F104+CO104","v":4.0737125},3.9199875,166.43286928125002,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":13.972027972027975}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F116<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F116<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F116<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F116<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F116<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F116<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F116<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F116<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F116<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F116<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F116<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F116<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F116<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F116<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F116<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F116*BT116+BU116","v":3.7305708333333336},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4607494161416312},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F119<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F119<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F119<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F119<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F119<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F119<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F119<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F119<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F119<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F119<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F119<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F119<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F119<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F119<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F119<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F119*BT119+BU119","v":4.159118333333334},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.20719856091295},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F136<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F136<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F136<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F136<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F136<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F136<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F136<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F136<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F136<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F136<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F136<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F136<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F136<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F136<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F136<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F136*BT136+BU136","v":4.395903333333334},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.088307977654953},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F142<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F142<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F142<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F142<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F142<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F142<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F142<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F142<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F142<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F142<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F142<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F142<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F142<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F142<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F142<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F142*BT142+BU142","v":4.182463333333334},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.194878775585998},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F152<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F152<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F152<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F152<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F152<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F152<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F152<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F152<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F152<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F152<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F152<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F152<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F152<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F152<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F152<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F152*BT152+BU152","v":4.5754375000000005},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.0063655114948022},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F169<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F169<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F169<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F169<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F169<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F169<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F169<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F169<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F169<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F169<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F169<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F169<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F169<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F169<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F169<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F169*BT169+BU169","v":4.795547500000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.914275690106291},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F175<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F175<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F175<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F175<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F175<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F175<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F175<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F175<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F175<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F175<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F175<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F175<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F175<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F175<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F175<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F175*BT175+BU175","v":4.371446666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.099991307225525},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F185<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F185<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F185<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F185<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F185<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F185<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F185<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F185<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F185<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F185<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F185<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F185<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F185<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F185<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F185<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F185*BT185+BU185","v":5.019548333333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8288498068717338},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F201<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F201<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F201<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F201<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F201<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F201<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F201<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F201<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F201<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F201<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F201<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F201<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F201<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F201<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F201<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F201*BT201+BU201","v":4.874475833333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8832794158551407},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F211<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F211<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F211<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F211<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F211<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F211<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F211<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.1977999999999999},{"$f":"IF(Bilans!F211<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F211<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F211<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F211<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F211<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F211<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F211<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F211<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":1.078000000000003},{"$f":"Bilans!F211*BT211+BU211","v":5.380974166666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.7060107920359526},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F217<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F217<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F217<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F217<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F217<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F217<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F217<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F217<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F217<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F217<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F217<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F217<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F217<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F217<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F217<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F217*BT217+BU217","v":4.583219166666666},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.002958982796481},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F234<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F234<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F234<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F234<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F234<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F234<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F234<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.1977999999999999},{"$f":"IF(Bilans!F234<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F234<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F234<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F234<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F234<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F234<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F234<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F234<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":1.078000000000003},{"$f":"Bilans!F234*BT234+BU234","v":5.913385833333335},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5524101181176095},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F244<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F244<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F244<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F244<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F244<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F244<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F244<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F244<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F244<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F244<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F244<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F244<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F244<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F244<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F244<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F244*BT244+BU244","v":4.224706666666667},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.172931927423758},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R250*Bilans!F250+S250","v":9.2945},{"v":0.19325945451611165,"d":"19.33%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.7962499999999997},null,7.49825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC250*Bilans!F250+AD250","v":5.523750000000001},5.315306603773585,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":9.2945},{"v":0.19325945451611165,"d":"19.33%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":7.49825},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU250*Bilans!F250+AV250","v":5.523750000000001},5.315306603773585,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB250*Bilans!F250+BC250","v":9.2945},{"v":0.19325945451611165,"d":"19.33%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":7.49825},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W250<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W250<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W250<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W250<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM250*Bilans!F250+BN250","v":4.1418333333333335},3.9855377358490567,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F250<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F250<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F250<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F250<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F250*BT250+BU250","v":3.9690233333333333},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.312911572704284},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC250*Bilans!F250+CD250","v":9.010383333333333},{"v":0.1993533386481892,"d":"19.94%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":7.214133333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN250*Bilans!F250+CO250","v":4.2764500000000005},4.1150745283018875,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A06'!$C$39+'151.A06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W260<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W260<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W260<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W260<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.0822083333333334},2.0036344339622643,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F260<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F260<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F260<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F260<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F260*BT260+BU260","v":4.8911508333333344},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8768589055643172},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R277*Bilans!F277+S277","v":9.963874999999998},{"v":0.12429275758678231,"d":"12.43%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.2384375000000003},null,8.725437499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC277*Bilans!F277+AD277","v":6.0815625},5.852069575471699,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":9.963874999999998},{"v":0.12429275758678231,"d":"12.43%"},1.2384375000000003,null,8.725437499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU277*Bilans!F277+AV277","v":6.0815625},5.852069575471699,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB277*Bilans!F277+BC277","v":9.963874999999998},{"v":0.12429275758678231,"d":"12.43%"},1.2384375000000003,null,8.725437499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W277<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W277<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W277<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W277<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM277*Bilans!F277+BN277","v":4.414541666666667},4.247955188679245,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F277<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F277<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F277<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F277<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F277*BT277+BU277","v":4.299744166666667},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.135010745794372},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC277*Bilans!F277+CD277","v":9.662404166666667},{"v":0.12817074080510504,"d":"12.82%"},1.2384375000000003,null,8.423966666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN277*Bilans!F277+CO277","v":4.6408875},4.46575966981132,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R286*Bilans!F286+S286","v":9.377749999999999},{"v":0.18414598384473888,"d":"18.41%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.7268749999999997},null,7.650874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC286*Bilans!F286+AD286","v":5.593125000000001},5.382063679245284,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":9.377749999999999},{"v":0.18414598384473888,"d":"18.41%"},1.7268749999999997,null,7.650874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU286*Bilans!F286+AV286","v":5.593125000000001},5.382063679245284,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB286*Bilans!F286+BC286","v":9.377749999999999},{"v":0.18414598384473888,"d":"18.41%"},1.7268749999999997,null,7.650874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W286<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W286<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W286<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W286<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM286*Bilans!F286+BN286","v":4.17575},4.018174528301887,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F286<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F286<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F286<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F286<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F286*BT286+BU286","v":4.010155},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.2891883231446166},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC286*Bilans!F286+CD286","v":9.091475},{"v":0.18994442595948396,"d":"18.99%"},1.7268749999999997,null,7.364600000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN286*Bilans!F286+CO286","v":4.321775000000001},4.158689150943397,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R292*Bilans!F292+S292","v":7.810416666666669},{"v":0.31760469458522256,"d":"31.76%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.4806249999999994},null,5.329791666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC292*Bilans!F292+AD292","v":5.011916666666667},4.822787735849057,248.06008719339619,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.757841653862211},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":8.039250000000001},{"v":0.30856423173803516,"d":"30.86%"},2.4806249999999994,null,5.558625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU292*Bilans!F292+AV292","v":3.8604166666666666},3.7147405660377357,191.0676810141509,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.86158382273578},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB292*Bilans!F292+BC292","v":7.810416666666669},{"v":0.31760469458522256,"d":"31.76%"},2.4806249999999994,null,5.329791666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W292<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W292<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W292<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W292<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM292*Bilans!F292+BN292","v":5.490583333333333},5.2833915094339625,271.7512422877358,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.55843900296318},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F292<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F292<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F292<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F292<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F292*BT292+BU292","v":3.5913500000000003},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.556141840811951},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC292*Bilans!F292+CD292","v":8.039250000000001},{"v":0.30856423173803516,"d":"30.86%"},2.4806249999999994,null,5.558625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN292*Bilans!F292+CO292","v":3.8604166666666666},3.7147405660377357,191.0676810141509,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":17.86158382273578}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R309*Bilans!F309+S309","v":6.4125},{"v":0.44035087719298255,"d":"44.04%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.8237500000000004},null,3.588749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC309*Bilans!F309+AD309","v":4.9255},4.9255,293.90458500000005,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":15.627712922545934},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ309*Bilans!F309+AK309","v":7.3835},{"v":0.3824405769621454,"d":"38.24%"},2.8237500000000004,null,4.559749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU309*Bilans!F309+AV309","v":3.6824999999999997},3.5435377358490565,211.4428966981132,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.722443991853364},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB309*Bilans!F309+BC309","v":6.4125},{"v":0.44035087719298255,"d":"44.04%"},2.8237500000000004,null,3.588749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W309<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W309<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W309<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W309<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM309*Bilans!F309+BN309","v":5.3228333333333335},5.3228333333333335,317.613465,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":14.46115164229577},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F309<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F309<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F309<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F309<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F309*BT309+BU309","v":3.4297},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.6766189462635217},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC309*Bilans!F309+CD309","v":7.3835},{"v":0.3824405769621454,"d":"38.24%"},2.8237500000000004,null,4.559749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN309*Bilans!F309+CO309","v":3.6824999999999997},3.5435377358490565,211.4428966981132,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":21.722443991853364}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R315*Bilans!F315+S315","v":8.704166666666664},{"v":0.25978937290569665,"d":"25.98%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.2612500000000004},null,6.4429166666666635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC315*Bilans!F315+AD315","v":5.067166666666667},4.875952830188679,225.1227421698114,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.214904875873321},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ315*Bilans!F315+AK315","v":8.4585},{"v":0.26733463380031924,"d":"26.73%"},2.2612500000000004,null,6.19725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU315*Bilans!F315+AV315","v":3.974166666666666},3.824198113207547,176.5632268867925,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.574323880946809},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB315*Bilans!F315+BC315","v":8.704166666666664},{"v":0.25978937290569665,"d":"25.98%"},2.2612500000000004,null,6.4429166666666635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W315<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W315<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W315<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W315<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM315*Bilans!F315+BN315","v":5.597833333333333},5.386594339622642,248.69906066037746,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":11.05694920478687},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F315<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F315<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F315<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F315<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F315*BT315+BU315","v":3.6947},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4846401602295183},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC315*Bilans!F315+CD315","v":8.4585},{"v":0.26733463380031924,"d":"26.73%"},2.2612500000000004,null,6.19725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN315*Bilans!F315+CO315","v":3.974166666666666},3.824198113207547,176.5632268867925,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":15.574323880946809}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R325*Bilans!F325+S325","v":5.987075},{"v":0.569508065290647,"d":"56.95%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.4096875000000004},null,2.5773874999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.426083333333333},4.342572327044025,320.1887141037737,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":21.902899442263163},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ325*Bilans!F325+AK325","v":6.638533333333333},{"v":0.5136206039486635,"d":"51.36%"},3.4096875000000004,null,3.2288458333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.4188916666666667},3.35438427672956,247.32713868396235,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":28.355405091731072},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB325*Bilans!F325+BC325","v":5.987075},{"v":0.569508065290647,"d":"56.95%"},3.4096875000000004,null,2.5773874999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W325<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W325<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W325<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W325<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.893041666666666},3.8195880503144655,281.62777591981137,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":24.90188045073846},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F325<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F325<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F325<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F325<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F325*BT325+BU325","v":3.174338333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.891941260199632},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC325*Bilans!F325+CD325","v":6.634383333333334},{"v":0.5139418885955238,"d":"51.39%"},3.4096875000000004,null,3.2246958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN325*Bilans!F325+CO325","v":3.174338333333333},3.1144451572327045,229.63582755566043,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":30.539926117855618}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R342*Bilans!F342+S342","v":5.934111111111111},{"v":0.7065085101203962,"d":"70.65%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.1925},null,1.7416111111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC342*Bilans!F342+AD342","v":3.7303333333333333},3.237647798742138,299.54717433962264,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":36.86342907538279},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":5.863555555555556},{"v":0.7150098537103008,"d":"71.50%"},4.1925,null,1.6710555555555562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU342*Bilans!F342+AV342","v":3.0865185185185187},2.6788651292802235,247.8486017610063,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":44.55274686862195},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB342*Bilans!F342+BC342","v":5.934111111111111},{"v":0.7065085101203962,"d":"70.65%"},4.1925,null,1.7416111111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W342<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W342<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W342<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W342<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM342*Bilans!F342+BN342","v":3.7303333333333333},3.237647798742138,299.54717433962264,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":36.86342907538279},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F342<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F342<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F342<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F342<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F342*BT342+BU342","v":2.855525925925926},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.214819349617117},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC342*Bilans!F342+CD342","v":5.876666666666667},{"v":0.7134146341463414,"d":"71.34%"},4.1925,null,1.684166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN342*Bilans!F342+CO342","v":2.855525925925926},2.4783809923130673,229.299809408805,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":48.15676055060856}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R352*Bilans!F352+S352","v":5.835652777777778},{"v":0.7854198449664062,"d":"78.54%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.5834375},null,1.2522152777777782,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC352*Bilans!F352+AD352","v":3.5392083333333333},3.07176572327044,313.020606615566,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":42.7943524482211},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":5.736138888888889},{"v":0.7990457673328457,"d":"79.90%"},4.5834375,null,1.1527013888888895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU352*Bilans!F352+AV352","v":2.9397962962962962},2.5515213137665964,260.0064006761006,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":51.51994000236086},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB352*Bilans!F352+BC352","v":5.835652777777778},{"v":0.7854198449664062,"d":"78.54%"},4.5834375,null,1.2522152777777782,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W352<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W352<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W352<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W352<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM352*Bilans!F352+BN352","v":3.5392083333333333},3.07176572327044,313.020606615566,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":42.7943524482211},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F352<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F352<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F352<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F352<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F352*BT352+BU352","v":2.7335148148148147},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.3583136079040825},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC352*Bilans!F352+CD352","v":5.702916666666667},{"v":0.8037005918024401,"d":"80.37%"},4.5834375,null,1.1194791666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN352*Bilans!F352+CO352","v":2.7335148148148147},2.0114542976939203,204.97222157075473,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":65.35282713144855}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R358*Bilans!F358+S358","v":5.946152777777778},{"v":0.6970368328727958,"d":"69.70%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.1446875},null,1.801465277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC358*Bilans!F358+AD358","v":3.7537083333333334},3.2579355345911947,297.68571463443396,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":36.179514219513365},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":5.879138888888889},{"v":0.7049820693695694,"d":"70.50%"},4.1446875,null,1.734451388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU358*Bilans!F358+AV358","v":3.104462962962963},2.6944395527603073,246.19767803459118,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":43.74584127495012},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB358*Bilans!F358+BC358","v":5.946152777777778},{"v":0.6970368328727958,"d":"69.70%"},4.1446875,null,1.801465277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W358<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W358<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W358<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W358<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM358*Bilans!F358+BN358","v":3.7537083333333334},3.2579355345911947,297.68571463443396,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":36.179514219513365},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F358<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F358<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F358<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F358<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F358*BT358+BU358","v":2.870448148148148},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.1981068900068514},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC358*Bilans!F358+CD358","v":5.897916666666667},{"v":0.7027375485694101,"d":"70.27%"},4.1446875,null,1.7532291666666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN358*Bilans!F358+CO358","v":2.870448148148148},2.491332354996506,227.63926560691823,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":47.31224429514757}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R369*Bilans!F369+S369","v":5.970425},{"v":0.675674261045068,"d":"67.57%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.0340625},null,1.9363624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.815583333333333},3.3116383647798737,293.80027662735847,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":34.558596801256485},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ369*Bilans!F369+AK369","v":5.928133333333333},{"v":0.6804945626504127,"d":"68.05%"},4.0340625,null,1.8940708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.1469416666666667},2.7313078616352198,242.31480521462262,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":41.90138234050336},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB369*Bilans!F369+BC369","v":5.970425},{"v":0.675674261045068,"d":"67.57%"},4.0340625,null,1.9363624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W369<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W369<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W369<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W369<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":3.587791666666666},3.1139323899371063,276.26029680424523,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":36.75274882969168},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F369<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F369<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F369<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F369<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F369*BT369+BU369","v":2.906828333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.158081230573759},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC369*Bilans!F369+CD369","v":5.957283333333334},{"v":0.6771647870813597,"d":"67.72%"},4.0340625,null,1.9232208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN369*Bilans!F369+CO369","v":2.906828333333333},2.5229076100628927,223.82605589575468,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":45.36257076696797}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R370*Bilans!F370+S370","v":5.902},{"v":0.7319552694002034,"d":"73.20%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.32},null,1.5819999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC370*Bilans!F370+AD370","v":3.668},3.1835471698113205,304.283438490566,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":38.72981722061544},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":5.822},{"v":0.7420130539333563,"d":"74.20%"},4.32,null,1.5019999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU370*Bilans!F370+AV370","v":3.0386666666666664},2.637333333333333,252.07631999999998,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":46.75108695652175},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB370*Bilans!F370+BC370","v":5.902},{"v":0.7319552694002034,"d":"73.20%"},4.32,null,1.5819999999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W370<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W370<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W370<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W370<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM370*Bilans!F370+BN370","v":3.668},3.1835471698113205,304.283438490566,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":38.72981722061544},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F370<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F370<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F370<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F370<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F370*BT370+BU370","v":2.815733333333333},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.260251917795246},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC370*Bilans!F370+CD370","v":5.82},{"v":0.7422680412371134,"d":"74.23%"},4.32,null,1.5,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN370*Bilans!F370+CO370","v":2.815733333333333},2.443844025157232,233.5826119245283,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":50.45256519268542}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R371*Bilans!F371+S371","v":5.973425},{"v":0.6565015045807053,"d":"65.65%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.9215625},null,2.0518625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.925583333333333},3.4071100628930813,293.07108983490565,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":32.56794554672481},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ371*Bilans!F371+AK371","v":6.056133333333333},{"v":0.6475356938420554,"d":"64.75%"},3.9215625,null,2.1345708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.195941666666667},2.7738361635220126,238.59845219575476,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":40.00329091502936},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB371*Bilans!F371+BC371","v":5.973425},{"v":0.6565015045807053,"d":"65.65%"},3.9215625,null,2.0518625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W371<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W371<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W371<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W371<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.642791666666666},3.16166823899371,271.9587977476415,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":35.096210801458724},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F371<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F371<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F371<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F371<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F371*BT371+BU371","v":2.955028333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.106569198152077},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC371*Bilans!F371+CD371","v":6.0792833333333345},{"v":0.6450698684329566,"d":"64.51%"},3.9215625,null,2.1577208333333346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN371*Bilans!F371+CO371","v":2.955028333333333},2.5647415723270433,220.61265819764148,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":43.264622134744506}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17057.0135614636},{"$f":"SUM(AA7:AA372)","v":407.6736385364087},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9796594723435215},{"$f":"SUM(AF7:AF372)/229","v":3.5444326156701753},{"$f":"SUM(AG7:AG372)/Z373","v":3.1924988384426496},{"$f":"SUM(AH7:AH372)","v":8086.439928345611},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":16891.351830061452},{"$f":"SUM(AS7:AS372)","v":573.3353699385477},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.377276295406758},{"$f":"SUM(AX7:AX372)/229","v":3.0241631318877995},{"$f":"SUM(AY7:AY372)/AR373","v":2.6370189419432193},{"$f":"SUM(AZ7:AZ372)","v":9786.035303226849},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":16984.23501233107},{"$f":"SUM(BK7:BK372)","v":480.45218766893254},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7173248689956315},{"$f":"SUM(BP7:BP372)/229","v":3.304222319354043},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.0238881996385514},{"$f":"SUM(BR7:BR372)","v":8759.289905817861},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1336.6025610569343},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":977.0248231302675},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17458.52499990167},{"$f":"SUM(CL7:CL372)","v":480.45218766893254},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0165574004690274},{"$f":"SUM(CQ7:CQ372)/229","v":2.6918976509440062},{"$f":"SUM(CR7:CR372)/CK373","v":2.400485732351317},{"$f":"SUM(CS7:CS372)","v":10924.174705479261}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6619248248135188},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A08","index":55,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.49},{"$f":"E7*Dane!$E$26","v":5.17},{"$f":"F7*Dane!$E$26","v":6.47},{"$f":"G7*Dane!$E$26","v":6.79},{"$f":"H7*Dane!$E$26","v":8},{"$f":"I7*Dane!$E$26","v":10.21},{"$f":"S5*T3+S6","v":10.634},{"$f":"$S$5*U3+$S$6","v":11.27},{"$f":"J7*Dane!$E$26","v":12.33},{"$f":"K7*Dane!$E$26","v":12.31}]
[null,"Q",null,4.49,5.17,6.47,6.79,8,10.21,12.33,12.31,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.13599999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.16249999999999998},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.242},{"$f":"(S4-R4)/(S3-R3)","v":0.7366666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2119999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.9999999999999575E-3}]
[null,"COP",null,2.11,2.31,2.7,3.7,4.9,5.09,7.17,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":7.209999999999999},{"$f":"O4-O5*O3","v":7.6075},{"$f":"P4-P5*P3","v":6.7188888888888885},{"$f":"Q4-Q5*Q3","v":6.306},{"$f":"R4-R5*R3","v":2.843333333333332},{"$f":"S4-S5*$S$3","v":8.090000000000002},null,null,{"$f":"V4-V5*V3","v":12.37}]
[{"$nulls":3},{"$f":"D5","v":4.49},5.17,6.47,6.79,8,10.21,12.33,12.31,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.49},5.17,6.47,6.79,8,10.21,{"$f":"T4","v":10.634},{"$f":"U4","v":11.27},{"$f":"V5*V3+V6","v":12.33},{"$f":"W4","v":12.31}]
[null,"Q",null,4.23,4.9,6.26,6.78,8.37,9.97,12.52,13.04,null,"COP",{"$f":"D6","v":2.11},2.31,2.7,3.7,4.9,5.09,{"$f":"T3*S10+S11","v":5.506},{"$f":"U3*S10+S11","v":6.13},{"$f":"J6","v":7.17},{"$f":"K6","v":8.4}]
[null,"COP",null,1.84,2.04,2.37,3.12,3.73,4.05,5.46,7.52,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.040000000000000036},{"$f":"(P9-O9)/(P3-O3)","v":0.048750000000000016},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.06333333333333317},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20800000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12300000000000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9100000000000006},{"$f":"O9-O10*O3","v":3.0412500000000002},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.456666666666668},{"$f":"S9-S10*$S$3","v":3.01},null,null,{"$f":"V9-V10*V3","v":4.709999999999999}]
[null,"Q",null,3.78,4.71,6.03,6.83,8.38,9.94,11.5,13.07,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7600000000000002,"d":"1.76"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.94},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.254,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.968,"d":"2.97"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.494,"d":"3.49"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7939999999999996,"d":"3.79"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.076,"d":"5.08"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.928,"d":"6.93"}},null,"COP=",{"$f":"N10*N3+N11","v":2.11},{"$f":"O10*O3+O11","v":2.31},2.7,3.7,4.9,5.09,{"$f":"T9","v":5.506},{"$f":"U9","v":6.13},7.17,{"$f":"W9","v":8.4}]
[null,"Qmax",null,{"$f":"D12","v":3.78},4.71,6.03,6.83,8.38,9.94,{"v":11.5,"d":"11.50"},13.07,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.64,1.79,2.08,2.74,3.14,3.41,4.5,6.04,null,"Q",{"$f":"D9*Dane!$E$26","v":4.23},{"$f":"E9*Dane!$E$26","v":4.9},{"$f":"F9*Dane!$E$26","v":6.26},{"$f":"G9*Dane!$E$26","v":6.78},{"$f":"H9*Dane!$E$26","v":8.37},{"$f":"I9*Dane!$E$26","v":9.97},{"$f":"S16*T14+S17","v":10.48},{"$f":"$S$16*U14+$S$17","v":11.245000000000001},{"$f":"J9*Dane!$E$26","v":12.52},{"$f":"K9*Dane!$E$26","v":13.04}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.13399999999999998},{"$f":"(P15-O15)/(P3-O3)","v":0.16999999999999993},{"$f":"(Q15-P15)/(Q3-P3)","v":0.05777777777777783},{"$f":"(R15-Q15)/(R3-Q3)","v":0.3179999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.5333333333333338},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2549999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.051999999999999956}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.91},{"$f":"O15-O16*O3","v":7.449999999999999},{"$f":"P15-P16*P3","v":6.664444444444444},{"$f":"Q15-Q16*Q3","v":6.144000000000001},{"$f":"R15-R16*R3","v":4.636666666666663},{"$f":"S15-S16*$S$3","v":7.420000000000002},null,null,{"$f":"V15-V16*V14","v":11.48}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.23},{"$f":"O16*O14+O17","v":4.9},6.26,6.78,8.37,9.97,{"$f":"T15","v":10.48},{"$f":"U15","v":11.245000000000001},12.52,{"$f":"W15","v":13.04}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.84},2.04,2.37,3.12,3.73,4.05,{"$f":"T14*S21+S22","v":4.332},{"$f":"U14*S21+S22","v":4.755},{"$f":"J10","v":5.46},{"$f":"K10","v":7.52}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.039999999999999994},{"$f":"(P20-O20)/(P14-O14)","v":0.04125000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08333333333333333},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12199999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.20599999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.6399999999999997},{"$f":"O20-O21*O14","v":2.6587500000000004},{"$f":"P20-P21*P14","v":2.953333333333333},{"$f":"Q20-Q21*Q14","v":2.8760000000000003},{"$f":"R20-R21*R14","v":2.9833333333333334},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":1.3400000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8399999999999999},{"$f":"O21*O14+O22","v":2.04},2.37,3.12,3.7299999999999995,4.05,{"$f":"T20","v":4.332},{"$f":"U20","v":4.755},5.46,{"$f":"W20","v":7.52}]
[null,47851,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.78},{"$f":"E14*Dane!$E$26","v":4.71},{"$f":"F14*Dane!$E$26","v":6.03},{"$f":"G14*Dane!$E$26","v":6.83},{"$f":"H14*Dane!$E$26","v":8.38},{"$f":"I14*Dane!$E$26","v":9.94},{"$f":"S27*T25+S28","v":10.251999999999999},{"$f":"S27*U25+S28","v":10.719999999999999},{"$f":"J14*Dane!$E$26","v":11.5},{"$f":"K14*Dane!$E$26","v":13.07}]
[null,{"$f":"D14+8","v":11.78},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.18600000000000003},{"$f":"(P26-O26)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R26-Q26)/(R3-Q3)","v":0.31000000000000016},{"$f":"(S26-R26)/(S3-R3)","v":0.5199999999999996},{"$f":"(V26-S26)/(V3-S3)","v":0.15600000000000006},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15700000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.49},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.5},7.1850000000000005,6.652222222222222,6.21,4.740000000000004,8.379999999999999,null,null,{"$f":"V26-V27*V25","v":8.36}]
[null,{"$f":"D9+8","v":12.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.7799999999999994},{"$f":"O27*O25+O28","v":4.71},6.03,6.83,8.38,9.94,{"$f":"T26","v":10.251999999999999},{"$f":"U26","v":10.719999999999999},11.5,{"$f":"W26","v":13.07}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7600000000000002,"d":"1.76"}},1.94,{"v":2.254,"d":"2.25"},{"v":2.968,"d":"2.97"},{"v":3.494,"d":"3.49"},{"v":3.7939999999999996,"d":"3.79"},{"$f":"T25*S32+S33","v":4.0504},{"$f":"U25*S32+S33","v":4.435},{"$f":"J13","v":5.076},{"$f":"K13","v":6.928}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03599999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.03925000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07933333333333333},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10520000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.0999999999999998},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18520000000000003}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.479999999999999},{"$f":"O31-O32*O25","v":2.52875},{"$f":"P31-P32*P25","v":2.809333333333333},{"$f":"Q31-Q32*Q25","v":2.7576},{"$f":"R31-R32*R25","v":2.7940000000000014},{"$f":"S31-S32*$S$3","v":2.5119999999999996},null,null,{"$f":"V31-V32*V25","v":1.371999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7600000000000002},{"$f":"O32*O25+O33","v":1.94},2.2539999999999996,2.968,3.4939999999999998,3.7939999999999996,{"$f":"T31","v":4.0504},{"$f":"U31","v":4.435},5.076,{"$f":"W31","v":6.928}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-7.506925207756231},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-8.019354838709678},-8.515991471215349,-3.8672376873661674,1.7227036395147324,-8.21510297482838,20,20,-35.29147982062779,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-8.019354838709678,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-8.019354838709678},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.6237336814621406},{"$f":"E66*Dane!$E$26","v":3.17},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":4.56},{"$f":"H66*Dane!$E$26","v":7.6},{"$f":"I66*Dane!$E$26","v":8.7},{"$f":"I57*J52+I58","v":9.218},{"$f":"I57*K52+I58","v":9.995},{"$f":"L66*Dane!$E$26","v":11.29},{"$f":"M66*Dane!$E$26","v":12.5}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,3.39,4.43]
[null,"Q",null,{"$f":"D54","v":2.6237336814621406},3.17,3.83,4.56,7.6,8.7,null,null,{"$f":"L54","v":11.29},{"$f":"M54","v":12.5}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.10925326370757187},{"$f":"(F54-E54)/(F52-E52)","v":0.08250000000000002},{"$f":"(G54-F54)/(G52-F52)","v":0.08111111111111106},{"$f":"(H54-G54)/(H52-G52)","v":0.608},{"$f":"(I54-H54)/(I52-H52)","v":0.36666666666666653},{"$f":"(L54-I54)/(L52-I52)","v":0.259}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.808798955613578},4.407500000000001,4.397777777777778,3.3439999999999994,5.033333333333334,6.109999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.6237336814621406},3.1700000000000004,3.83,4.56,7.6,8.7]
[null,"COP",null,{"$f":"D55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,{"$f":"L55","v":3.39},{"$f":"M55","v":4.43}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03227586206896551},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},{"$f":"(G61-F61)/(G52-F52)","v":0.03555555555555556},{"$f":"(H61-G61)/(H52-G52)","v":0.06399999999999997},{"$f":"(I61-H61)/(I52-H52)","v":0.06000000000000005},{"$f":"(L61-I61)/(L52-I52)","v":0.083}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0441379310344825},1.8975,1.988888888888889,1.9320000000000002,1.9599999999999995,1.73]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3986206896551723},1.56,1.74,2.06,2.38,2.56]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.6237336814621406},3.17,3.83,4.56,7.6,8.7,null,null,11.29,12.5]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A06","index":56,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":9011.249810501407},null,null,"COP",{"$f":"K13","v":3.437480966815689},{"$f":"L13","v":2.920902419741271},{"$f":"M13","v":3.258976014065716},{"$f":"N13","v":2.9571729854237745},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9552141193030588},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9712133535424087},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9592505623193162},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.960826648364381},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.437480966815689},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.04478588069694123},{"$f":"1-L3","v":0.028786646457591325},{"$f":"1-M3","v":0.04074943768068384},{"$f":"1-N3","v":0.03917335163561897}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9552141193030588},null,null,"COP-Inst",{"$f":"K14","v":3.484366664788431},{"$f":"L14","v":2.95054229892188},{"$f":"M14","v":3.3014565079860505},{"$f":"N14","v":2.9979434529189297}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.04478588069694123},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.484366664788431},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R7*Bilans!F7+S7","v":5.972149999999999},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.664647572482272,"d":"66.46%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":2.002774999999999},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC7*Bilans!F7+AD7","v":4.078833333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.540119496855345},{"$f":"AF7*Z7","v":308.57451594339614},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":31.762444770545716},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ7*Bilans!F7+AK7","v":6.001733333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.6613714371403817,"d":"66.14%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":2.032358333333333},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.34655},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.904552830188679},{"$f":"AX7*AR7","v":253.17534744339616},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":38.71262000515782},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB7*Bilans!F7+BC7","v":5.972149999999999},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.664647572482272,"d":"66.46%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":2.002774999999999},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W7<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W7<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W7<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W7<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM7*Bilans!F7+BN7","v":3.822037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.317239692522711},{"$f":"BP7*BJ7","v":289.14719779874207},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":33.896510479316284},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F7<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F7<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F7<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F7<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F7*BT7+BU7","v":3.0902633333333336},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":2.9706206267211317},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC7*Bilans!F7+CD7","v":6.027433333333334},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.6585514563965867,"d":"65.86%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":2.0580583333333333},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN7*Bilans!F7+CO7","v":3.0902633333333336},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.6821153459119498},{"$f":"CQ7*CK7","v":233.78658412641508},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":41.92319699127934}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R8*Bilans!F8+S8","v":5.536555555555555},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.8439362620160952,"d":"84.39%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":0.8640555555555549},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC8*Bilans!F8+AD8","v":3.6925925925925926},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.717190775681342},{"$f":"AF8*Z8","v":282.69652830188676},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":49.39351377208548},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ8*Bilans!F8+AK8","v":5.707111111111112},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.8187154427225294,"d":"81.87%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":1.0346111111111114},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU8*Bilans!F8+AV8","v":3.064074074074074},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.2546960167714887},{"$f":"AX8*AR8","v":234.57857358490566},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":59.525363508726244},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB8*Bilans!F8+BC8","v":5.536555555555555},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.8439362620160952,"d":"84.39%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":0.8640555555555549},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W8<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W8<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W8<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W8<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM8*Bilans!F8+BN8","v":3.6925925925925926},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.717190775681342},{"$f":"BP8*BJ8","v":282.69652830188676},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":49.39351377208548},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F8<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F8<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F8<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F8<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F8*BT8+BU8","v":2.8437333333333337},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.228150787696924},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC8*Bilans!F8+CD8","v":5.663333333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.8250441436138907,"d":"82.50%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":0.9908333333333328},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN8*Bilans!F8+CO8","v":2.8437333333333337},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.092558490566038},{"$f":"CQ8*CK8","v":217.70978535849056},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":64.13756203473945}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":16570.373127883},null,{"$f":"F9/F11","v":4913.416238963261},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R9*Bilans!F9+S9","v":5.412527777777777},{"v":0.8961847770860812,"d":"89.62%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.850625},null,0.5619027777777772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC9*Bilans!F9+AD9","v":3.6046296296296294},2.652463312368973,287.3015636792453,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":52.67795763599359},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ9*Bilans!F9+AK9","v":5.649055555555556},{"v":0.8586612314742876,"d":"85.87%"},4.850625,null,0.798430555555556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU9*Bilans!F9+AV9","v":2.9937037037037038},2.2029140461215935,238.60863490566038,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":63.42796272328438},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB9*Bilans!F9+BC9","v":5.412527777777777},{"v":0.8961847770860812,"d":"89.62%"},4.850625,null,0.5619027777777772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W9<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W9<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W9<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W9<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM9*Bilans!F9+BN9","v":3.6046296296296294},2.652463312368973,287.3015636792453,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":52.67795763599359},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F9<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F9<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F9<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F9<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F9*BT9+BU9","v":2.7835666666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.297927119882166},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC9*Bilans!F9+CD9","v":5.5841666666666665},{"v":0.868639009103119,"d":"86.86%"},4.850625,null,0.7335416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN9*Bilans!F9+CO9","v":2.7835666666666667},2.0482849056603776,221.8599795566038,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":68.21626699189657}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":894.3140721169995},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R10*Bilans!F10+S10","v":4.619402777777777},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A06'!$C$39+'251.A06'!$C$40)","v":5.9896875},null,-1.3702847222222223,0.2287739923363652,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":104.61873600459123},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":31.03376399540878},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC10*Bilans!F10+AD10","v":3.0421296296296294},2.2385482180293503,234.19408505556072,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":100.32181218351447},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":5.277805555555556},{"v":1,"d":"100.00%"},5.9896875,null,-0.7118819444444435,0.11885126635478789,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":119.53002859080713},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":16.122471409192865},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU10*Bilans!F10+AV10","v":2.543703703703704},1.8717819706498955,223.73415246753933,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":103.17603176821198},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB10*Bilans!F10+BC10","v":4.619402777777777},{"v":1,"d":"100.00%"},5.9896875,null,-1.3702847222222223,0.2287739923363652,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":104.61873600459123},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":31.03376399540878},null,{"$f":"IF(Bilans!W10<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W10<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W10<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W10<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W10<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM10*Bilans!F10+BN10","v":3.0421296296296294},2.2385482180293503,234.19408505556072,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":100.32181218351447},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F10<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F10<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F10<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F10<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F10*BT10+BU10","v":2.398816666666667},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.8268868678306664},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC10*Bilans!F10+CD10","v":5.077916666666667},{"v":1,"d":"100.00%"},5.9896875,null,-0.9117708333333328,0.15222343959235482,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.50027656040766},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":31.03376399540878},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN10*Bilans!F10+CO10","v":2.398816666666667},1.7651669811320758,239.18061411869616,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":139.0583835909253}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.3724749384105452},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R11*Bilans!F11+S11","v":4.72711111111111},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A06'!$C$39+'251.A06'!$C$40)","v":5.835},null,-1.1078888888888896,0.1898695610777874,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":106.88861011139673},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":25.05138988860327},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC11*Bilans!F11+AD11","v":3.1185185185185187},2.29475890985325,245.2835904149578,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":92.40378469743264},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":5.328222222222222},{"v":1,"d":"100.00%"},5.835,null,-0.5067777777777778,0.08685137579739122,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":120.4808294772922},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":11.459170522707797},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU11*Bilans!F11+AV11","v":2.604814814814815},1.9167505241090148,230.93169304568866,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":95.86761888947557},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB11*Bilans!F11+BC11","v":4.72711111111111},{"v":1,"d":"100.00%"},5.835,null,-1.1078888888888896,0.1898695610777874,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":106.88861011139673},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":25.05138988860327},null,{"$f":"IF(Bilans!W11<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W11<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W11<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W11<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W11<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM11*Bilans!F11+BN11","v":3.1185185185185187},2.29475890985325,245.2835904149578,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":92.40378469743264},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F11<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F11<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F11<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F11<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F11*BT11+BU11","v":2.4510666666666667},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.745308165152587},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC11*Bilans!F11+CD11","v":5.1466666666666665},{"v":1,"d":"100.00%"},5.835,null,-0.6883333333333335,0.1179662953441874,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.8220337046558},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":25.05138988860327},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN11*Bilans!F11+CO11","v":2.4510666666666667},1.8036150943396227,237.75620975626373,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":126.59939360936102}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R12*Bilans!F12+S12","v":4.578930555555555},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A06'!$C$39+'251.A06'!$C$40)","v":6.047812500000001},null,-1.4688819444444459,0.24287822157919836,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":103.76164692812483},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":33.28585307187519},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC12*Bilans!F12+AD12","v":3.0134259259259255},2.2174266247379455,230.08383852508226,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":103.30265294499375},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":5.258861111111111},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.7889513888888899,0.13045235593677712,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":119.16933074975455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":17.878169250245463},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU12*Bilans!F12+AV12","v":2.5207407407407407},1.8548846960167715,221.04536784228057,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":105.94046247695019},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB12*Bilans!F12+BF8","v":3.594763888888889},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.453048611111112,0.405609236581179,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":81.45976814964088},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":55.587731850359134},null,{"$f":"IF(Bilans!W12<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W12<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W12<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W12<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W12<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM12*Bilans!F12+BN12","v":3.0134259259259255},2.2174266247379455,180.63105873999376,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":119.09783728515609},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F12<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F12<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F12<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F12<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F12*BT12+BU12","v":2.379183333333333},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.858466840862761},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC12*Bilans!F12+CD12","v":5.052083333333333},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.9957291666666679,0.16464286329423536,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":136.88285713670578},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":55.587731850359134},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN12*Bilans!F12+CO12","v":2.379183333333333},1.7507198113207547,239.64352981941937,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":172.56890837724254}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":16891.351830061452},null,{"$f":"F13/F15","v":6080.786322063722},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.437480966815689},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.920902419741271},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.258976014065716},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.9571729854237745},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R13*Bilans!F13+S13","v":4.631805555555555},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A06'!$C$39+'251.A06'!$C$40)","v":5.971875},null,-1.3400694444444445,0.22439676725391014,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":104.88094714809},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":30.344052851909996},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC13*Bilans!F13+AD13","v":3.0509259259259256},2.2450209643605867,235.45992510945675,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":99.40893214407114},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ13*Bilans!F13+AK13","v":5.283611111111111},{"v":1,"d":"100.00%"},5.971875,null,-0.6882638888888888,0.1152508866794581,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":119.64019884877027},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":15.58480115122972},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU13*Bilans!F13+AV13","v":2.550740740740741},1.876960167714885,224.55988769663003,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":102.33088884157047},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB13*Bilans!F13+BC13","v":4.631805555555555},{"v":1,"d":"100.00%"},5.971875,null,-1.3400694444444445,0.22439676725391014,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":104.88094714809},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":30.344052851909996},null,{"$f":"IF(Bilans!W13<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W13<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W13<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W13<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W13<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM13*Bilans!F13+BN13","v":3.0509259259259256},2.2450209643605867,235.45992510945675,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":99.40893214407114},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F13<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F13<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F13<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F13<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F13*BT13+BU13","v":2.4048333333333334},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.8173123570587015},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC13*Bilans!F13+CD13","v":5.085833333333333},{"v":1,"d":"100.00%"},5.971875,null,-0.8860416666666664,0.14836909122623404,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.07663090877375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":30.344052851909996},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN13*Bilans!F13+CO13","v":2.4048333333333334},1.7695943396226417,239.0308414714628,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":137.61207594103345}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":573.3353699385477},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.484366664788431},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.95054229892188},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3014565079860505},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9979434529189297},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R14*Bilans!F14+S14","v":5.083527777777777},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A06'!$C$39+'251.A06'!$C$40)","v":5.323125},null,-0.23959722222222268,0.04501063233011111,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":114.26925278854056},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":5.385747211459445},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC14*Bilans!F14+AD14","v":3.3712962962962965},2.480765199161426,283.4751856519911,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":66.36772191906954},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":5.495055555555556},{"v":0.9687117711882399,"d":"96.87%"},5.323125,null,0.17193055555555592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU14*Bilans!F14+AV14","v":2.807037037037037},2.065555555555556,247.15405000000007,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":74.72805540613231},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB14*Bilans!F14+BC14","v":5.083527777777777},{"v":1,"d":"100.00%"},5.323125,null,-0.23959722222222268,0.04501063233011111,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":114.26925278854056},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":5.385747211459445},null,{"$f":"IF(Bilans!W14<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W14<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W14<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W14<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W14<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM14*Bilans!F14+BN14","v":3.3712962962962965},2.480765199161426,283.4751856519911,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":66.36772191906954},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F14<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F14<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F14<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F14<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F14*BT14+BU14","v":2.623966666666667},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.4985200523380633},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC14*Bilans!F14+CD14","v":5.3741666666666665},{"v":0.9905024034734068,"d":"99.05%"},5.323125,null,0.05104166666666643,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":5.385747211459445},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN14*Bilans!F14+CO14","v":2.623966666666667},1.9308433962264155,231.03506657547175,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":86.88933797096286}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7778236128397285},{"$nulls":4},{"$f":"F11","v":3.3724749384105452},{"$f":"F15","v":2.7778236128397285},{"$f":"F28","v":3.1664860419791436},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R15*Bilans!F15+S15","v":4.716013888888888},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A06'!$C$39+'251.A06'!$C$40)","v":5.8509375},null,-1.1349236111111116,0.19397295067860693,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":106.65551423383003},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":25.66698576616996},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC15*Bilans!F15+AD15","v":3.1106481481481483},2.2889675052410903,244.13100633601553,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":93.21856653641197},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":5.323027777777778},{"v":1,"d":"100.00%"},5.8509375,null,-0.5279097222222218,0.0902265187796352,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":120.38350146878172},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":11.938998531218278},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU15*Bilans!F15+AV15","v":2.5985185185185187},1.9121174004192876,230.18738788185837,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":96.61740752504336},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB15*Bilans!F15+BC15","v":4.716013888888888},{"v":1,"d":"100.00%"},5.8509375,null,-1.1349236111111116,0.19397295067860693,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":106.65551423383003},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":25.66698576616996},null,{"$f":"IF(Bilans!W15<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W15<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W15<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W15<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W15<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM15*Bilans!F15+BN15","v":3.1106481481481483},2.2889675052410903,244.13100633601553,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":93.21856653641197},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F15<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F15<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F15<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F15<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F15*BT15+BU15","v":2.445683333333333},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.753552176964857},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC15*Bilans!F15+CD15","v":5.139583333333333},{"v":1,"d":"100.00%"},5.8509375,null,-0.7113541666666663,0.12157951895173488,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.20092048104826},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":25.66698576616996},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN15*Bilans!F15+CO15","v":2.445683333333333},1.7996537735849056,237.91588541511655,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":127.87263197412896}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.8528561644491264},{"$f":"F19","v":3.8528561644491264},{"$f":"F19","v":3.8528561644491264},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R16*Bilans!F16+S16","v":5.591388888888888},{"v":0.8215758358587114,"d":"82.16%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.59375},null,0.9976388888888881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC16*Bilans!F16+AD16","v":3.7314814814814814},2.7458071278825997,280.4841981132076,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":47.99080702424127},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":5.732777777777778},{"v":0.8013131117356334,"d":"80.13%"},4.59375,null,1.1390277777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU16*Bilans!F16+AV16","v":3.0951851851851853},2.277589098532495,232.65572641509436,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":57.85657302491693},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB16*Bilans!F16+BC16","v":5.591388888888888},{"v":0.8215758358587114,"d":"82.16%"},4.59375,null,0.9976388888888881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W16<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W16<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W16<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W16<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM16*Bilans!F16+BN16","v":3.7314814814814814},2.7458071278825997,280.4841981132076,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":47.99080702424127},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F16<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F16<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F16<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F16<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F16*BT16+BU16","v":2.8703333333333334},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.198234815933109},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC16*Bilans!F16+CD16","v":5.698333333333333},{"v":0.8061567709856683,"d":"80.62%"},4.59375,null,1.1045833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN16*Bilans!F16+CO16","v":2.8703333333333334},2.112132075471698,215.75429150943398,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":62.388854148986546}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":673.0736116966556},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R17*Bilans!F17+S17","v":5.5065277777777775},{"v":0.8563699649406009,"d":"85.64%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.715625},null,0.7909027777777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC17*Bilans!F17+AD17","v":3.6712962962962963},2.701519916142558,283.86220518867924,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":50.17425531089338},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":5.6930555555555555},{"v":0.8283117833617956,"d":"82.83%"},4.715625,null,0.9774305555555554,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU17*Bilans!F17+AV17","v":3.0470370370370374},2.2421593291404616,235.59489150943398,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":60.453665463623516},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB17*Bilans!F17+BC17","v":5.5065277777777775},{"v":0.8563699649406009,"d":"85.64%"},4.715625,null,0.7909027777777773,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W17<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W17<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W17<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W17<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM17*Bilans!F17+BN17","v":3.6712962962962963},2.701519916142558,283.86220518867924,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":50.17425531089338},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F17<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F17<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F17<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F17<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F17*BT17+BU17","v":2.8291666666666666},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.244771723122239},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC17*Bilans!F17+CD17","v":5.644166666666667},{"v":0.8354864904768935,"d":"83.55%"},4.715625,null,0.9285416666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN17*Bilans!F17+CO17","v":2.8291666666666666},2.0818396226415095,218.74929834905657,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":65.1091220120086}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":9011.249810501407},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R18*Bilans!F18+S18","v":5.478458333333333},{"v":0.8681160302092286,"d":"86.81%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.7559375},null,0.7225208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC18*Bilans!F18+AD18","v":3.6513888888888886},2.68687106918239,284.92252535377355,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":50.91231453901746},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":5.679916666666667},{"v":0.8373252248419136,"d":"83.73%"},4.7559375,null,0.9239791666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU18*Bilans!F18+AV18","v":3.031111111111111},2.230440251572327,236.5214603773585,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":61.33086277633656},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB18*Bilans!F18+BC18","v":5.478458333333333},{"v":0.8681160302092286,"d":"86.81%"},4.7559375,null,0.7225208333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W18<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W18<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W18<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W18<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM18*Bilans!F18+BN18","v":3.6513888888888886},2.68687106918239,284.92252535377355,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":50.91231453901746},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F18<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F18<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F18<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F18<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F18*BT18+BU18","v":2.81555},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.2604642077036456},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC18*Bilans!F18+CD18","v":5.62625},{"v":0.8453121528549211,"d":"84.53%"},4.7559375,null,0.8703124999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN18*Bilans!F18+CO18","v":2.81555},2.071819811320755,219.70095234198115,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":66.02641033381917}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.8528561644491264},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9535.507099118831},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R19*Bilans!F19+S19","v":5.404041666666666},{"v":0.8998473364842673,"d":"89.98%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.8628125},null,0.5412291666666658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC19*Bilans!F19+AD19","v":3.598611111111111},2.6480345911949685,287.59641686320754,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":52.908551672950736},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":5.645083333333334},{"v":0.8614243958607047,"d":"86.14%"},4.8628125,null,0.7822708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU19*Bilans!F19+AV19","v":2.988888888888889},2.1993710691823902,238.86819339622642,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":63.701699528166984},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB19*Bilans!F19+BC19","v":5.404041666666666},{"v":0.8998473364842673,"d":"89.98%"},4.8628125,null,0.5412291666666658,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W19<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W19<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W19<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W19<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM19*Bilans!F19+BN19","v":3.598611111111111},2.6480345911949685,287.59641686320754,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":52.908551672950736},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F19<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F19<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F19<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F19<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F19*BT19+BU19","v":2.77945},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.302811707352174},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC19*Bilans!F19+CD19","v":5.57875},{"v":0.871667040107551,"d":"87.17%"},4.8628125,null,0.7159374999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN19*Bilans!F19+CO19","v":2.77945},2.0452556603773586,222.13010413443396,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":68.50179061435784}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10257.456533724593},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R20*Bilans!F20+S20","v":4.923597222222222},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A06'!$C$39+'251.A06'!$C$40)","v":5.5528125},null,-0.629215277777778,0.1133146991326968,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":110.98418239630817},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":14.183317603691828},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC20*Bilans!F20+AD20","v":3.2578703703703704},2.3973008385744237,266.0624735271664,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":78.01764318875966},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":5.420194444444444},{"v":1,"d":"100.00%"},5.5528125,null,-0.13261805555555561,0.02388304225211199,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":122.17811930890878},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":2.989380691091228},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU20*Bilans!F20+AV20","v":2.716296296296296},1.998784067085954,244.2076782211736,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":82.70912791950671},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB20*Bilans!F20+BC20","v":4.923597222222222},{"v":1,"d":"100.00%"},5.5528125,null,-0.629215277777778,0.1133146991326968,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":110.98418239630817},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":14.183317603691828},null,{"$f":"IF(Bilans!W20<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W20<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W20<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W20<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W20<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM20*Bilans!F20+BN20","v":3.2578703703703704},2.3973008385744237,266.0624735271664,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":78.01764318875966},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F20<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F20<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F20<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F20<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F20*BT20+BU20","v":2.5463833333333334},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.6051131343146814},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC20*Bilans!F20+CD20","v":5.272083333333334},{"v":1,"d":"100.00%"},5.5528125,null,-0.28072916666666625,0.05055621212973899,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.11694378787027},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":14.183317603691828},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN20*Bilans!F20+CO20","v":2.5463833333333334},1.873753773584906,234.43834556193246,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":104.43418881531015}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R21*Bilans!F21+S21","v":4.5429375},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A06'!$C$39+'251.A06'!$C$40)","v":6.22125},null,-1.6783125000000005,0.2697709463532249,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":103.11564466546113},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":38.094355334538896},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC21*Bilans!F21+AD21","v":2.9545000000000003},2.1740660377358494,224.18022102641686,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":110.32623592131483},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ21*Bilans!F21+AK21","v":4.951437500000001},{"v":1,"d":"100.00%"},6.22125,null,-1.2698124999999996,0.2041089009443439,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":112.38778209764922},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":28.822217902350808},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU21*Bilans!F21+AV21","v":2.3405875},1.722319103773585,193.56762413752418,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":121.35800000197193},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB21*Bilans!F21+BC21","v":5.16225},{"v":1,"d":"100.00%"},6.22125,null,-1.0590000000000002,0.17022302591922847,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":117.17280650994579},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":24.037193490054257},null,{"$f":"IF(Bilans!W21<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W21<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W21<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W21<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W21<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM21*Bilans!F21+BN21","v":2.0012499999999993},1.4726179245283015,172.55077513383262,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":133.6502997044778},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F21<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F21<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F21<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F21<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F21*BT21+BU21","v":2.3405875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.92209220975503},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC21*Bilans!F21+CD21","v":3.7820624999999994},{"v":1,"d":"100.00%"},6.22125,null,-2.439187500000001,0.39207353827607005,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":140.81792646172397},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":24.037193490054257},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN21*Bilans!F21+CO21","v":1.7261875},1.2702134433962264,178.868823262863,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":174.0194758826097}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R22*Bilans!F22+S22","v":5.746097222222222},{"v":0.7607881194723956,"d":"76.08%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.3715625},null,1.3745347222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC22*Bilans!F22+AD22","v":3.8412037037037035},3.333874912648497,322.77743435534586,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":37.4622858602638},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":5.805194444444445},{"v":0.7530432514941119,"d":"75.30%"},4.3715625,null,1.4336319444444454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU22*Bilans!F22+AV22","v":3.182962962962963},2.7625716282320054,267.4652786163522,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":45.20953365467314},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB22*Bilans!F22+BC22","v":5.746097222222222},{"v":0.7607881194723956,"d":"76.08%"},4.3715625,null,1.3745347222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W22<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W22<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W22<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W22<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM22*Bilans!F22+BN22","v":3.8412037037037035},3.333874912648497,322.77743435534586,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":37.4622858602638},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F22<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F22<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F22<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F22<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F22*BT22+BU22","v":2.9453833333333335},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.116742019997397},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC22*Bilans!F22+CD22","v":5.797083333333333},{"v":0.7540968878027743,"d":"75.41%"},4.3715625,null,1.4255208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN22*Bilans!F22+CO22","v":2.9453833333333335},2.5563704402515723,247.5013950990566,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":48.856211538617664}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R23*Bilans!F23+S23","v":5.2617361111111105},{"v":0.9630257757130226,"d":"96.30%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A06'!$C$39+'251.A06'!$C$40)","v":5.0671875},null,0.19454861111111033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC23*Bilans!F23+AD23","v":3.497685185185185},2.5737683438155137,292.15487912735847,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":56.89366929695056},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":5.5784722222222225},{"v":0.9083468193700983,"d":"90.83%"},5.0671875,null,0.5112847222222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU23*Bilans!F23+AV23","v":2.908148148148148},2.139958071278826,242.9119905660377,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":68.42710002841021},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB23*Bilans!F23+BC23","v":5.2617361111111105},{"v":0.9630257757130226,"d":"96.30%"},5.0671875,null,0.19454861111111033,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W23<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W23<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W23<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W23<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM23*Bilans!F23+BN23","v":3.497685185185185},2.5737683438155137,292.15487912735847,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":56.89366929695056},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F23<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F23<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F23<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F23<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F23*BT23+BU23","v":2.7104166666666667},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.386933128362798},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC23*Bilans!F23+CD23","v":5.487916666666667},{"v":0.9233353579834485,"d":"92.33%"},5.0671875,null,0.4207291666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN23*Bilans!F23+CO23","v":2.7104166666666667},1.9944575471698116,226.39586232311322,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":73.41902323656358}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R24*Bilans!F24+S24","v":4.555734374999999},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A06'!$C$39+'251.A06'!$C$40)","v":6.1115625},null,-1.5558281250000006,0.25457125325970253,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":103.29965215140356},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":35.27784784859642},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC24*Bilans!F24+AD24","v":2.9886250000000003},2.1991768867924533,227.17420742506704,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":106.10225411441677},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ24*Bilans!F24+AK24","v":5.0178593750000005},{"v":1,"d":"100.00%"},6.1115625,null,-1.0937031249999993,0.17895638390346158,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":113.77817170961805},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":24.799328290381943},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU24*Bilans!F24+AV24","v":2.362646875},1.7385514740566037,197.80920814122183,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":116.41419700213234},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB24*Bilans!F24+BC24","v":5.2280625},{"v":1,"d":"100.00%"},6.1115625,null,-0.8834999999999997,0.1445620493940788,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":118.54445260009203},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":20.033047399907954},null,{"$f":"IF(Bilans!W24<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W24<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W24<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W24<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W24<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM24*Bilans!F24+BN24","v":2.055416666666666},1.5124764150943393,179.29568869790802,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":126.94988963135016},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F24<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F24<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F24<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F24<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F24*BT24+BU24","v":2.362646875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.8854727285472994},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC24*Bilans!F24+CD24","v":3.8180156249999997},{"v":1,"d":"100.00%"},6.1115625,null,-2.293546875,0.3752799509127167,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.20222004908726},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":20.033047399907954},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN24*Bilans!F24+CO24","v":1.736546875},1.2778363797169812,176.59982453637525,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":165.36038685636487}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R25*Bilans!F25+S25","v":4.830902777777777},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A06'!$C$39+'251.A06'!$C$40)","v":5.6859375},null,-0.8550347222222223,0.15037708772251232,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":109.05972107721902},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":19.30277892278099},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC25*Bilans!F25+AD25","v":3.1921296296296298},2.3489255765199166,256.173168206408,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":84.79479414419251},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":5.376805555555556},{"v":1,"d":"100.00%"},5.6859375,null,-0.30913194444444336,0.05436780556318872,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":121.3837125583952},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":6.978787441604813},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU25*Bilans!F25+AV25","v":2.6637037037037037},1.9600838574423483,237.9222555421325,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":88.88951849899138},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB25*Bilans!F25+BC25","v":4.830902777777777},{"v":1,"d":"100.00%"},5.6859375,null,-0.8550347222222223,0.15037708772251232,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":109.05972107721902},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":19.30277892278099},null,{"$f":"IF(Bilans!W25<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W25<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W25<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W25<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W25<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM25*Bilans!F25+BN25","v":3.1921296296296298},2.3489255765199166,256.173168206408,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":84.79479414419251},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F25<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F25<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F25<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F25<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F25*BT25+BU25","v":2.5014166666666666},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.6699203784522103},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC25*Bilans!F25+CD25","v":5.212916666666667},{"v":1,"d":"100.00%"},5.6859375,null,-0.473020833333333,0.08319135293578817,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.27930864706423},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":19.30277892278099},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN25*Bilans!F25+CO25","v":2.5014166666666666},1.8406650943396228,236.11924575267005,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":114.80303836567825}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":16651.352768620374},null,{"$f":"F26/F28","v":5258.621875437924},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R26*Bilans!F26+S26","v":4.5499374999999995},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A06'!$C$39+'251.A06'!$C$40)","v":6.16125},null,-1.6113125000000004,0.26152363562588765,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":103.21684144856967},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":36.553158551430315},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC26*Bilans!F26+AD26","v":2.9731666666666667},2.187801886792453,225.8180004699382,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":108.0136214453124},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ26*Bilans!F26+AK26","v":4.987770833333334},{"v":1,"d":"100.00%"},6.16125,null,-1.1734791666666657,0.1904612159329139,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":113.14923584905661},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":26.620764150943373},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU26*Bilans!F26+AV26","v":2.3526541666666665},1.7311983490566039,195.8837702989031,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":118.65377873141634},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB26*Bilans!F26+BC26","v":5.19825},{"v":1,"d":"100.00%"},6.16125,null,-0.9630000000000001,0.15629945222154598,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":117.9240255629945},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":21.84597443700548},null,{"$f":"IF(Bilans!W26<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W26<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W26<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W26<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W26<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM26*Bilans!F26+BN26","v":2.030879629629629},1.4944208595387838,176.22812364212376,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":129.97458165937863},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F26<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F26<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F26<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F26<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F26*BT26+BU26","v":2.3526541666666665},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.9019759597759274},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.801729166666666},{"v":1,"d":"100.00%"},6.16125,null,-2.3595208333333337,0.3829613850003382,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.38703861499965},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":21.84597443700548},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN26*Bilans!F26+CO26","v":1.7318541666666667},1.2743832547169813,177.63250793554482,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":169.27644394413088}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":813.3344313796284},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R27*Bilans!F27+S27","v":4.880513888888888},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A06'!$C$39+'251.A06'!$C$40)","v":5.6146875000000005},null,-0.7341736111111121,0.13075947879754876,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":110.09148511159346},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":16.561014888406547},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC27*Bilans!F27+AD27","v":3.2273148148148145},2.3748165618448636,261.44708216110934,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":81.16538739698213},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ27*Bilans!F27+AK27","v":5.400027777777778},{"v":1,"d":"100.00%"},5.6146875000000005,null,-0.21465972222222263,0.0382318200651813,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":121.81034440919463},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":4.842155590805374},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU27*Bilans!F27+AV27","v":2.691851851851852},1.9807966457023063,241.2815216175754,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":85.57574782753383},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB27*Bilans!F27+BC27","v":4.880513888888888},{"v":1,"d":"100.00%"},5.6146875000000005,null,-0.7341736111111121,0.13075947879754876,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":110.09148511159346},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":16.561014888406547},null,{"$f":"IF(Bilans!W27<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W27<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W27<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W27<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W27<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM27*Bilans!F27+BN27","v":3.2273148148148145},2.3748165618448636,261.44708216110934,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":81.16538739698213},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F27<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F27<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F27<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F27<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F27*BT27+BU27","v":2.5254833333333333},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.634947765774209},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC27*Bilans!F27+CD27","v":5.244583333333333},{"v":1,"d":"100.00%"},5.6146875000000005,null,-0.37010416666666757,0.06591714439435277,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.58658285560566},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":16.561014888406547},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN27*Bilans!F27+CO27","v":2.5254833333333333},1.8583745283018869,235.24528120363388,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":109.23442062445037}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.1664860419791436},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R28*Bilans!F28+S28","v":5.4732361111111105},{"v":0.8703146371357593,"d":"87.03%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.7634375},null,0.7097986111111103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC28*Bilans!F28+AD28","v":3.647685185185185},2.68414570230608,285.11666686320757,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":51.05051669969832},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ28*Bilans!F28+AK28","v":5.677472222222223},{"v":0.839006746938436,"d":"83.90%"},4.7634375,null,0.9140347222222225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU28*Bilans!F28+AV28","v":3.0281481481481483},2.228259958071279,236.69134339622644,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":61.495080277171446},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB28*Bilans!F28+BC28","v":5.4732361111111105},{"v":0.8703146371357593,"d":"87.03%"},4.7634375,null,0.7097986111111103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W28<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W28<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W28<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W28<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM28*Bilans!F28+BN28","v":3.647685185185185},2.68414570230608,285.11666686320757,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":51.05051669969832},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F28<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F28<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F28<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F28<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F28*BT28+BU28","v":2.813016666666667},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.2634005012412537},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC28*Bilans!F28+CD28","v":5.622916666666667},{"v":0.847147091515376,"d":"84.71%"},4.7634375,null,0.8594791666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN28*Bilans!F28+CO28","v":2.813016666666667},2.069955660377359,219.87586513443398,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":66.19804840409942}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R29*Bilans!F29+S29","v":5.997125},{"v":0.5057110698876546,"d":"50.57%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.0328125000000004},null,2.9643124999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC29*Bilans!F29+AD29","v":4.994583333333333},4.900345911949685,316.9911261792453,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":17.02877235594972},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ29*Bilans!F29+AK29","v":7.067333333333333},{"v":0.4291310961230073,"d":"42.91%"},3.0328125000000004,null,4.034520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.771125},3.771125,243.94464843750006,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":22.12784646491432},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB29*Bilans!F29+BC29","v":5.997125},{"v":0.5057110698876546,"d":"50.57%"},3.0328125000000004,null,2.9643124999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W29<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W29<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W29<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W29<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM29*Bilans!F29+BN29","v":4.284537037037037},4.203696715583508,271.9266312893082,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":19.85083145762025},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F29<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F29<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F29<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F29<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F29*BT29+BU29","v":3.5115083333333326},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.6142612030442764},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC29*Bilans!F29+CD29","v":7.043083333333334},{"v":0.43060863494918183,"d":"43.06%"},3.0328125000000004,null,4.010270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN29*Bilans!F29+CO29","v":3.5115083333333326},3.5115083333333326,227.1506953125,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":23.763826560760936}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17458.52499990167},null,{"$f":"F30/F32","v":6181.912825845506},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R30*Bilans!F30+S30","v":5.9819249999999995},{"v":0.6022831279228676,"d":"60.23%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.6028124999999998},null,2.3791124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC30*Bilans!F30+AD30","v":4.43725},3.8511981132075466,301.8087681367924,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":26.250032334950905},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ30*Bilans!F30+AK30","v":6.4188},{"v":0.561290661805945,"d":"56.13%"},3.6028124999999998,null,2.8159875000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.512725},3.446447169811321,270.08944858018873,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":29.332837562554165},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB30*Bilans!F30+BC30","v":5.9819249999999995},{"v":0.6022831279228676,"d":"60.23%"},3.6028124999999998,null,2.3791124999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W30<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W30<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W30<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W30<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM30*Bilans!F30+BN30","v":4.003055555555555},3.474350104821802,272.2761318396226,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":29.097261919487842},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F30<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F30<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F30<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F30<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F30*BT30+BU30","v":3.255135},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.8201595325539492},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC30*Bilans!F30+CD30","v":6.424950000000001},{"v":0.5607533910769732,"d":"56.08%"},3.6028124999999998,null,2.822137500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN30*Bilans!F30+CO30","v":3.255135},3.1937173584905665,250.2836450915095,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":31.654045631570757}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":813.3344313796284},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R31*Bilans!F31+S31","v":5.975549999999999},{"v":0.6429324497326606,"d":"64.29%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.841875},null,2.1336749999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC31*Bilans!F31+AD31","v":4.2035},3.648320754716981,306.84201707547163,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":29.738462513123125},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ31*Bilans!F31+AK31","v":6.1468},{"v":0.6250203357844732,"d":"62.50%"},3.841875,null,2.304925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.4043500000000004},2.9547188679245284,248.50663038679244,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":36.71938172453274},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB31*Bilans!F31+BC31","v":5.975549999999999},{"v":0.6429324497326606,"d":"64.29%"},3.841875,null,2.1336749999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W31<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W31<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W31<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W31<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM31*Bilans!F31+BN31","v":3.8850000000000002},3.37188679245283,283.59253867924525,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":32.17648061104583},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F31<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F31<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F31<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F31<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F31*BT31+BU31","v":3.1476100000000002},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.916498549693259},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC31*Bilans!F31+CD31","v":6.165700000000001},{"v":0.6231044325867297,"d":"62.31%"},3.841875,null,2.323825000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN31*Bilans!F31+CO31","v":3.1476100000000002},2.731887924528302,229.7654338924528,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":39.71445864446772}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R37*Bilans!F37+S37","v":5.594652777777777},{"v":0.8202586795427181,"d":"82.03%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.5890625},null,1.0055902777777774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC37*Bilans!F37+AD37","v":3.7337962962962963},2.7475104821802936,280.3491008254717,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":47.908233964423665},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":5.734305555555556},{"v":0.8002821711434591,"d":"80.03%"},4.5890625,null,1.1452430555555564,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU37*Bilans!F37+AV37","v":3.0970370370370373},2.27895178197065,232.5385424528302,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":57.75829749507846},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB37*Bilans!F37+BC37","v":5.594652777777777},{"v":0.8202586795427181,"d":"82.03%"},4.5890625,null,1.0055902777777774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W37<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W37<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W37<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W37<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM37*Bilans!F37+BN37","v":3.7337962962962963},2.7475104821802936,280.3491008254717,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":47.908233964423665},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F37<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F37<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F37<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F37<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F37*BT37+BU37","v":2.871916666666667},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.1964715782143167},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC37*Bilans!F37+CD37","v":5.7004166666666665},{"v":0.8050398362692786,"d":"80.50%"},4.5890625,null,1.1113541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN37*Bilans!F37+CO37","v":2.871916666666667},2.113297169811321,215.63555996462267,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":62.28578587068851}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R44*Bilans!F44+S44","v":5.471277777777777},{"v":0.8711401967852321,"d":"87.11%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.76625},null,0.7050277777777767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC44*Bilans!F44+AD44","v":3.6462962962962964},2.6831236897274637,285.1892169811321,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":51.10241489237019},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":5.676555555555556},{"v":0.8396376910881012,"d":"83.96%"},4.76625,null,0.9103055555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU44*Bilans!F44+AV44","v":3.0270370370370374},2.227442348008386,236.75484716981134,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":61.55674472230326},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB44*Bilans!F44+BC44","v":5.471277777777777},{"v":0.8711401967852321,"d":"87.11%"},4.76625,null,0.7050277777777767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W44<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W44<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W44<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W44<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM44*Bilans!F44+BN44","v":3.6462962962962964},2.6831236897274637,285.1892169811321,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":51.10241489237019},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F44<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F44<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F44<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F44<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F44*BT44+BU44","v":2.812066666666667},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.2645029752732273},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC44*Bilans!F44+CD44","v":5.621666666666667},{"v":0.8478357545211977,"d":"84.78%"},4.76625,null,0.8554166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN44*Bilans!F44+CO44","v":2.812066666666667},2.069256603773585,219.94128441509434,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":66.26249240908685}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R61*Bilans!F61+S61","v":5.306125},{"v":0.9429550755023675,"d":"94.30%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A06'!$C$39+'251.A06'!$C$40)","v":5.0034374999999995},null,0.3026875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC61*Bilans!F61+AD61","v":3.529166666666667},2.5969339622641514,290.8111574292453,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":55.62614494596312},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ61*Bilans!F61+AK61","v":5.5992500000000005},{"v":0.8935906594633208,"d":"89.36%"},5.0034374999999995,null,0.595812500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU61*Bilans!F61+AV61","v":2.9333333333333336},2.1584905660377363,241.71316981132077,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":66.92520563811188},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB61*Bilans!F61+BC61","v":5.306125},{"v":0.9429550755023675,"d":"94.30%"},5.0034374999999995,null,0.3026875000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W61<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W61<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W61<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W61<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM61*Bilans!F61+BN61","v":3.529166666666667},2.5969339622641514,290.8111574292453,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":55.62614494596312},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F61<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F61<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F61<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F61<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F61*BT61+BU61","v":2.7319500000000003},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.3602371932136386},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC61*Bilans!F61+CD61","v":5.51625},{"v":0.9070360299116246,"d":"90.70%"},5.0034374999999995,null,0.5128125000000008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN61*Bilans!F61+CO61","v":2.7319500000000003},2.01030283018868,225.11873668160382,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":71.85853933580829}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R71*Bilans!F71+S71","v":5.979324999999999},{"v":0.6188512081213181,"d":"61.89%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.7003125},null,2.2790124999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC71*Bilans!F71+AD71","v":4.341916666666666},3.7684559748427664,304.1426605896226,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":27.627409128573934},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ71*Bilans!F71+AK71","v":6.3078666666666665},{"v":0.5866186930605171,"d":"58.66%"},3.7003125,null,2.6075541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.468525},3.403081132075472,274.6541704669812,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":30.593650565275755},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB71*Bilans!F71+BC71","v":5.979324999999999},{"v":0.6188512081213181,"d":"61.89%"},3.7003125,null,2.2790124999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W71<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W71<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W71<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W71<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM71*Bilans!F71+BN71","v":3.9549074074074073},3.432561146051712,277.03342869496856,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":30.330901787359316},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F71<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F71<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F71<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F71<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F71*BT71+BU71","v":3.2112816666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.8586716933892964},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC71*Bilans!F71+CD71","v":6.319216666666668},{"v":0.5855650621253161,"d":"58.56%"},3.7003125,null,2.6189041666666677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN71*Bilans!F71+CO71","v":3.2112816666666664},3.1506914465408804,254.28442992169815,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":33.044389387702346}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R77*Bilans!F77+S77","v":5.972099999999999},{"v":0.6649670970010549,"d":"66.50%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.97125},null,2.0008499999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC77*Bilans!F77+AD77","v":4.077},3.538528301886792,308.5950532075471,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.793132738266635},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ77*Bilans!F77+AK77","v":5.9996},{"v":0.6619191279418628,"d":"66.19%"},3.97125,null,2.02835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.3457000000000003},2.9038150943396226,253.24171437735848,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":38.74244617685777},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB77*Bilans!F77+BC77","v":5.972099999999999},{"v":0.6649670970010549,"d":"66.50%"},3.97125,null,2.0008499999999994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W77<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W77<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W77<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W77<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM77*Bilans!F77+BN77","v":3.821111111111111},3.3164360587002095,289.22638867924525,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":33.92222796060533},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F77<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F77<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F77<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F77<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F77*BT77+BU77","v":3.08942},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":2.9714315308375037},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC77*Bilans!F77+CD77","v":6.0254},{"v":0.6590848740332591,"d":"65.91%"},3.97125,null,2.0541500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN77*Bilans!F77+CO77","v":3.08942},2.681383396226415,233.84344598490566,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":41.95629023373741}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R94*Bilans!F94+S94","v":5.7115},{"v":0.7740961218594063,"d":"77.41%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.42125},null,1.2902500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC94*Bilans!F94+AD94","v":3.8166666666666664},3.3125786163522006,324.66583018867914,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":38.16751680273401},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ94*Bilans!F94+AK94","v":5.789000000000001},{"v":0.763732941786146,"d":"76.37%"},4.42125,null,1.367750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU94*Bilans!F94+AV94","v":3.1633333333333336},2.7455345911949687,269.08984528301886,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":46.05037591056947},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB94*Bilans!F94+BC94","v":5.7115},{"v":0.7740961218594063,"d":"77.41%"},4.42125,null,1.2902500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W94<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W94<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W94<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W94<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM94*Bilans!F94+BN94","v":3.8166666666666664},3.3125786163522006,324.66583018867914,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":38.16751680273401},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F94<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F94<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F94<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F94<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F94*BT94+BU94","v":2.9286000000000003},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.1346035648432697},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC94*Bilans!F94+CD94","v":5.775},{"v":0.7655844155844155,"d":"76.56%"},4.42125,null,1.3537500000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN94*Bilans!F94+CO94","v":2.9286000000000003},2.5418037735849057,249.1221878490566,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":49.741408567381946}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R104*Bilans!F104+S104","v":8.922125},{"v":0.23610546814800287,"d":"23.61%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.1065625},null,6.8155624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC104*Bilans!F104+AD104","v":5.4910875},5.283876650943396,224.34019290742927,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.365528686257505},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":8.922125},{"v":0.23610546814800287,"d":"23.61%"},2.1065625,null,6.8155624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU104*Bilans!F104+AV104","v":5.4910875},5.283876650943396,224.34019290742927,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.365528686257505},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB104*Bilans!F104+BC104","v":8.922125},{"v":0.23610546814800287,"d":"23.61%"},2.1065625,null,6.8155624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W104<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W104<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W104<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W104<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM104*Bilans!F104+BN104","v":4.151944444444444},3.995267295597484,169.6290612028302,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":13.70876363149796},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F104<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F104<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F104<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F104<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F104*BT104+BU104","v":3.9836325},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3044294372033565},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC104*Bilans!F104+CD104","v":8.6476625},{"v":0.24359906506527054,"d":"24.36%"},2.1065625,null,6.541099999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN104*Bilans!F104+CO104","v":4.288812500000001},4.1269705188679255,175.22085080483495,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":13.2712784716049}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F116<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F116<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F116<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F116<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F116<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F116<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F116<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F116<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F116<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F116<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F116<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F116<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F116<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F116<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F116<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F116*BT116+BU116","v":3.9262208333333337},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3381262516011474},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F119<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F119<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F119<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F119<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F119<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F119<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F119<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F119<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F119<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F119<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F119<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F119<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F119<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F119<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F119<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F119*BT119+BU119","v":4.3778983333333334},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.096896570234043},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F136<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F136<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F136<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F136<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F136<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F136<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F136<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F136<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F136<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F136<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F136<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F136<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F136<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F136<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F136<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F136*BT136+BU136","v":4.627463333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9838082635626866},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F142<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F142<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F142<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F142<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F142<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F142<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F142<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F142<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F142<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F142<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F142<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F142<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F142<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F142<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F142<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F142*BT142+BU142","v":4.402503333333334},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.085177296856107},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F152<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F152<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F152<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F152<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F152<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F152<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F152<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F152<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F152<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F152<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F152<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F152<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F152<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F152<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F152<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F152*BT152+BU152","v":4.8166875000000005},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9058741095410485},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F169<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F169<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F169<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F169<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F169<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F169<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F169<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F169<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F169<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F169<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F169<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F169<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F169<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F169<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F169<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F169*BT169+BU169","v":5.0486775},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8182979602083913},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F175<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F175<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F175<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F175<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F175<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F175<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F175<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F175<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F175<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F175<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F175<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F175<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F175<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F175<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F175<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F175*BT175+BU175","v":4.601686666666668},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.994920702988614},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F185<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F185<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F185<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F185<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F185<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F185<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F185<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F185<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F185<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F185<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F185<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F185<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F185<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F185<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F185<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F185*BT185+BU185","v":5.284768333333333},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.7370676292653637},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F201<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F201<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F201<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F201<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F201<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F201<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F201<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F201<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F201<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F201<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F201<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F201<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F201<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F201<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F201<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F201*BT201+BU201","v":5.1318658333333325},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7888230710110475},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F211<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F211<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F211<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F211<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F211<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F211<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F211<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F211<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F211<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F211<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F211<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F211<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F211<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F211<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F211<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":1.1399999999999997},{"$f":"Bilans!F211*BT211+BU211","v":5.664866666666667},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6205147517446719},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F217<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F217<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F217<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F217<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F217<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F217<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F217<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F217<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F217<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F217<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F217<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F217<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F217<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F217<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F217<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F217*BT217+BU217","v":4.824889166666665},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.9026343783026456},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F234<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F234<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F234<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F234<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F234<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F234<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F234<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F234<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F234<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F234<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F234<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F234<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F234<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F234<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F234<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":1.1399999999999997},{"$f":"Bilans!F234*BT234+BU234","v":6.224733333333334},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4747619710616786},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F244<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F244<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F244<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F244<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F244<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F244<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F244<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F244<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F244<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F244<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F244<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F244<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F244<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F244<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F244<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F244*BT244+BU244","v":4.447026666666666},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.064300641327389},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R250*Bilans!F250+S250","v":9.2945},{"v":0.19325945451611165,"d":"19.33%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.7962499999999997},null,7.49825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC250*Bilans!F250+AD250","v":5.81795},5.598404716981132,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":9.2945},{"v":0.19325945451611165,"d":"19.33%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":7.49825},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU250*Bilans!F250+AV250","v":5.81795},5.598404716981132,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB250*Bilans!F250+BC250","v":9.2945},{"v":0.19325945451611165,"d":"19.33%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":7.49825},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W250<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W250<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W250<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W250<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM250*Bilans!F250+BN250","v":4.305185185185185},4.14272536687631,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F250<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F250<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F250<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F250<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F250*BT250+BU250","v":4.177543333333333},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1974637406514037},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC250*Bilans!F250+CD250","v":9.010383333333333},{"v":0.1993533386481892,"d":"19.94%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":7.214133333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN250*Bilans!F250+CO250","v":4.502583333333334},4.3326745283018875,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A06'!$C$39+'251.A06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W260<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W260<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W260<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W260<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F260<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F260<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F260<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F260<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F260*BT260+BU260","v":5.149440833333333},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.78271783230833},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R277*Bilans!F277+S277","v":9.963874999999998},{"v":0.12429275758678231,"d":"12.43%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.2384375000000003},null,8.725437499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC277*Bilans!F277+AD277","v":6.4055124999999995},6.163795047169811,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":9.963874999999998},{"v":0.12429275758678231,"d":"12.43%"},1.2384375000000003,null,8.725437499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU277*Bilans!F277+AV277","v":6.4055124999999995},6.163795047169811,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB277*Bilans!F277+BC277","v":9.963874999999998},{"v":0.12429275758678231,"d":"12.43%"},1.2384375000000003,null,8.725437499999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W277<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W277<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W277<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W277<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM277*Bilans!F277+BN277","v":4.580648148148148},4.407793501048218,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F277<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F277<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F277<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F277<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F277*BT277+BU277","v":4.526114166666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.0282298815190445},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC277*Bilans!F277+CD277","v":9.662404166666667},{"v":0.12817074080510504,"d":"12.82%"},1.2384375000000003,null,8.423966666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN277*Bilans!F277+CO277","v":4.886854166666667},4.702444575471699,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R286*Bilans!F286+S286","v":9.377749999999999},{"v":0.18414598384473888,"d":"18.41%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.7268749999999997},null,7.650874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC286*Bilans!F286+AD286","v":5.891025000000001},5.668722169811321,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":9.377749999999999},{"v":0.18414598384473888,"d":"18.41%"},1.7268749999999997,null,7.650874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU286*Bilans!F286+AV286","v":5.891025000000001},5.668722169811321,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB286*Bilans!F286+BC286","v":9.377749999999999},{"v":0.18414598384473888,"d":"18.41%"},1.7268749999999997,null,7.650874999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W286<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W286<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W286<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W286<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM286*Bilans!F286+BN286","v":4.339444444444444},4.1756918238993705,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F286<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F286<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F286<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F286<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F286*BT286+BU286","v":4.2208950000000005},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1748941871332974},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC286*Bilans!F286+CD286","v":9.091475},{"v":0.18994442595948396,"d":"18.99%"},1.7268749999999997,null,7.364600000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN286*Bilans!F286+CO286","v":4.550375000000001},4.3786627358490575,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R292*Bilans!F292+S292","v":7.810416666666669},{"v":0.31760469458522256,"d":"31.76%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.4806249999999994},null,5.329791666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC292*Bilans!F292+AD292","v":5.258},5.059584905660377,260.23974962264145,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.113951289911169},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":8.039250000000001},{"v":0.30856423173803516,"d":"30.86%"},2.4806249999999994,null,5.558625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU292*Bilans!F292+AV292","v":4.063583333333334},3.910240566037736,201.1232235141509,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":16.968559575666696},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB292*Bilans!F292+BC292","v":7.810416666666669},{"v":0.31760469458522256,"d":"31.76%"},2.4806249999999994,null,5.329791666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W292<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W292<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W292<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W292<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM292*Bilans!F292+BN292","v":5.537222222222222},5.328270440251572,274.0595900943395,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.452661842905114},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F292<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F292<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F292<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F292<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F292*BT292+BU292","v":3.7798833333333333},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4286463867932433},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC292*Bilans!F292+CD292","v":8.039250000000001},{"v":0.30856423173803516,"d":"30.86%"},2.4806249999999994,null,5.558625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN292*Bilans!F292+CO292","v":4.063583333333334},3.910240566037736,201.1232235141509,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":16.968559575666696}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R309*Bilans!F309+S309","v":6.4125},{"v":0.44035087719298255,"d":"44.04%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.8237500000000004},null,3.588749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC309*Bilans!F309+AD309","v":5.135999999999999},5.135999999999999,306.46511999999996,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":14.987207943925236},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ309*Bilans!F309+AK309","v":7.3835},{"v":0.3824405769621454,"d":"38.24%"},2.8237500000000004,null,4.559749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU309*Bilans!F309+AV309","v":3.8754999999999997},3.729254716981132,222.52462896226413,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":20.640665720552185},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB309*Bilans!F309+BC309","v":6.4125},{"v":0.44035087719298255,"d":"44.04%"},2.8237500000000004,null,3.588749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W309<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W309<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W309<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W309<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM309*Bilans!F309+BN309","v":5.367777777777777},5.367777777777777,320.29529999999994,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":14.340068308838754},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F309<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F309<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F309<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F309<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F309*BT309+BU309","v":3.6100999999999996},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.542865848591452},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC309*Bilans!F309+CD309","v":7.3835},{"v":0.3824405769621454,"d":"38.24%"},2.8237500000000004,null,4.559749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN309*Bilans!F309+CO309","v":3.8754999999999997},3.729254716981132,222.52462896226413,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":20.640665720552185}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R315*Bilans!F315+S315","v":8.704166666666664},{"v":0.25978937290569665,"d":"25.98%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.2612500000000004},null,6.4429166666666635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC315*Bilans!F315+AD315","v":5.335999999999999},5.134641509433962,237.06639849056612,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.59950502689832},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ315*Bilans!F315+AK315","v":8.4585},{"v":0.26733463380031924,"d":"26.73%"},2.2612500000000004,null,6.19725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU315*Bilans!F315+AV315","v":4.183833333333333},4.025952830188679,185.87824216981136,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":14.79383949891155},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB315*Bilans!F315+BC315","v":8.704166666666664},{"v":0.25978937290569665,"d":"25.98%"},2.2612500000000004,null,6.4429166666666635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W315<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W315<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W315<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W315<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM315*Bilans!F315+BN315","v":5.645555555555554},5.4325157232704395,250.81925094339627,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":10.963484145084923},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F315<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F315<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F315<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F315<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F315*BT315+BU315","v":3.8884333333333334},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.3608479850496775},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC315*Bilans!F315+CD315","v":8.4585},{"v":0.26733463380031924,"d":"26.73%"},2.2612500000000004,null,6.19725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN315*Bilans!F315+CO315","v":4.183833333333333},4.025952830188679,185.87824216981136,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":14.79383949891155}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R325*Bilans!F325+S325","v":5.987075},{"v":0.569508065290647,"d":"56.95%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.4096875000000004},null,2.5773874999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC325*Bilans!F325+AD325","v":4.626083333333333},4.538798742138365,334.65697825471705,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":20.955968837514156},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ325*Bilans!F325+AK325","v":6.638533333333333},{"v":0.5136206039486635,"d":"51.36%"},3.4096875000000004,null,3.2288458333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.600275},3.532345283018868,260.4486485801888,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":26.926848136066535},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB325*Bilans!F325+BC325","v":5.987075},{"v":0.569508065290647,"d":"56.95%"},3.4096875000000004,null,2.5773874999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W325<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W325<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W325<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W325<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM325*Bilans!F325+BN325","v":4.098425925925926},4.02109713487072,296.4855444968554,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":23.65397348280123},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F325<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F325<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F325<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F325<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F325*BT325+BU325","v":3.3419983333333327},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.7468595386293333},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC325*Bilans!F325+CD325","v":6.634383333333334},{"v":0.5139418885955238,"d":"51.39%"},3.4096875000000004,null,3.2246958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN325*Bilans!F325+CO325","v":3.3419983333333327},3.278941761006289,241.76457339339626,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":29.007811645550476}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R342*Bilans!F342+S342","v":5.870777777777778},{"v":0.714130249635672,"d":"71.41%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.1925},null,1.6782777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC342*Bilans!F342+AD342","v":3.9296296296296296},3.4106219426974143,315.5507421383648,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":34.9938521493259},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ342*Bilans!F342+AK342","v":5.863555555555556},{"v":0.7150098537103008,"d":"71.50%"},4.1925,null,1.6710555555555562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU342*Bilans!F342+AV342","v":3.253703703703704},2.823969252271139,261.2736352201258,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":42.263491326619},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB342*Bilans!F342+BC342","v":5.870777777777778},{"v":0.714130249635672,"d":"71.41%"},4.1925,null,1.6782777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W342<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W342<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W342<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W342<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM342*Bilans!F342+BN342","v":3.9296296296296296},3.4106219426974143,315.5507421383648,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":34.9938521493259},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F342<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F342<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F342<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F342<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F342*BT342+BU342","v":3.005866666666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.05402767920511},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC342*Bilans!F342+CD342","v":5.876666666666667},{"v":0.7134146341463414,"d":"71.34%"},4.1925,null,1.684166666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN342*Bilans!F342+CO342","v":3.005866666666667},2.6088654088050314,241.37222762264153,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":45.748163012620736}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R352*Bilans!F352+S352","v":5.598569444444444},{"v":0.8186801191772699,"d":"81.87%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.5834375},null,1.0151319444444447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC352*Bilans!F352+AD352","v":3.736574074074074},2.7495545073375265,280.1864781839623,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":47.809281339649075},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":5.736138888888889},{"v":0.7990457673328457,"d":"79.90%"},4.5834375,null,1.1527013888888895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU352*Bilans!F352+AV352","v":3.0992592592592594},2.6899231306778475,274.1098918238994,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":48.86913811803767},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB352*Bilans!F352+BC352","v":5.598569444444444},{"v":0.8186801191772699,"d":"81.87%"},4.5834375,null,1.0151319444444447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W352<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W352<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W352<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W352<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM352*Bilans!F352+BN352","v":3.736574074074074},2.7495545073375265,280.1864781839623,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":47.809281339649075},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F352<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F352<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F352<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F352<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F352*BT352+BU352","v":2.873816666666667},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.1943582576016794},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC352*Bilans!F352+CD352","v":5.702916666666667},{"v":0.8037005918024401,"d":"80.37%"},4.5834375,null,1.1194791666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN352*Bilans!F352+CO352","v":2.873816666666667},2.114695283018868,215.49273607783022,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":62.162253850748826}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R358*Bilans!F358+S358","v":5.904069444444444},{"v":0.7020052082720722,"d":"70.20%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.1446875},null,1.7593819444444438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC358*Bilans!F358+AD358","v":3.953240740740741},3.4311146051712087,313.5095192610063,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":34.35342113677908},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":5.879138888888889},{"v":0.7049820693695694,"d":"70.50%"},4.1446875,null,1.734451388888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU358*Bilans!F358+AV358","v":3.2725925925925927},2.8403633822501746,259.5311031446541,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":41.49839620401717},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB358*Bilans!F358+BC358","v":5.904069444444444},{"v":0.7020052082720722,"d":"70.20%"},4.1446875,null,1.7593819444444438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W358<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W358<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W358<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W358<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM358*Bilans!F358+BN358","v":3.953240740740741},3.4311146051712087,313.5095192610063,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":34.35342113677908},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F358<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F358<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F358<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F358<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F358*BT358+BU358","v":3.0220166666666666},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.037706608721549},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC358*Bilans!F358+CD358","v":5.897916666666667},{"v":0.7027375485694101,"d":"70.27%"},4.1446875,null,1.7532291666666673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN358*Bilans!F358+CO358","v":3.0220166666666666},2.6228823899371068,239.6593211745283,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":44.939310070561866}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R369*Bilans!F369+S369","v":5.970425},{"v":0.675674261045068,"d":"67.57%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.0340625},null,1.9363624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC369*Bilans!F369+AD369","v":4.015583333333333},3.4852232704402506,309.20029549528294,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":32.8373725639515},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ369*Bilans!F369+AK369","v":5.928133333333333},{"v":0.6804945626504127,"d":"68.05%"},4.0340625,null,1.8940708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.317225},2.8791009433962262,255.4266379457547,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":39.75045587147718},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB369*Bilans!F369+BC369","v":5.970425},{"v":0.675674261045068,"d":"67.57%"},4.0340625,null,1.9363624999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W369<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W369<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W369<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W369<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM369*Bilans!F369+BN369","v":3.790092592592593},3.289514325646401,291.8374871855346,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":34.79102495700822},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F369<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F369<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F369<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F369<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F369*BT369+BU369","v":3.0611683333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":2.998855012329171},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC369*Bilans!F369+CD369","v":5.957283333333334},{"v":0.6771647870813597,"d":"67.72%"},4.0340625,null,1.9232208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN369*Bilans!F369+CO369","v":3.0611683333333333},2.656863081761006,235.71025045613206,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":43.075450814779614}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R370*Bilans!F370+S370","v":5.782},{"v":0.7471463161535801,"d":"74.71%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.32},null,1.4619999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC370*Bilans!F370+AD370","v":3.8666666666666667},3.3559748427672953,320.7640754716981,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":36.739905922038986},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ370*Bilans!F370+AK370","v":5.822},{"v":0.7420130539333563,"d":"74.20%"},4.32,null,1.5019999999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU370*Bilans!F370+AV370","v":3.2033333333333336},2.780251572327044,265.7364452830189,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":44.34785730443832},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB370*Bilans!F370+BC370","v":5.782},{"v":0.7471463161535801,"d":"74.71%"},4.32,null,1.4619999999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W370<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W370<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W370<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W370<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM370*Bilans!F370+BN370","v":3.8666666666666667},3.3559748427672953,320.7640754716981,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":36.739905922038986},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F370<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F370<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F370<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F370<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F370*BT370+BU370","v":2.9628},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.0984204131227218},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC370*Bilans!F370+CD370","v":5.82},{"v":0.7422680412371134,"d":"74.23%"},4.32,null,1.5,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN370*Bilans!F370+CO370","v":2.9628},2.57148679245283,245.78270762264154,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":47.94821438005177}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R371*Bilans!F371+S371","v":5.973425},{"v":0.6565015045807053,"d":"65.65%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.9215625},null,2.0518625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC371*Bilans!F371+AD371","v":4.125583333333333},3.5806949685534586,308.0024294575472,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":30.989116910125148},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ371*Bilans!F371+AK371","v":6.056133333333333},{"v":0.6475356938420554,"d":"64.75%"},3.9215625,null,2.1345708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.3682250000000002},2.9233650943396228,251.46055700235854,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":37.95713892009306},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB371*Bilans!F371+BC371","v":5.973425},{"v":0.6565015045807053,"d":"65.65%"},3.9215625,null,2.0518625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W371<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W371<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W371<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W371<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM371*Bilans!F371+BN371","v":3.845648148148148},3.3377323549965054,287.10339284591197,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":33.24489899074493},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F371<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F371<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F371<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F371<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F371*BT371+BU371","v":3.1117683333333335},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.950091078973853},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC371*Bilans!F371+CD371","v":6.0792833333333345},{"v":0.6450698684329566,"d":"64.51%"},3.9215625,null,2.1577208333333346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN371*Bilans!F371+CO371","v":3.1117683333333335},2.700780062893082,232.3143490599057,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":41.085379933209616}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":16570.373127883},{"$f":"SUM(AA7:AA372)","v":894.3140721169995},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1877429310205425},{"$f":"SUM(AF7:AF372)/229","v":3.712713500796464},{"$f":"SUM(AG7:AG372)/Z373","v":3.3724749384105452},{"$f":"SUM(AH7:AH372)","v":8081.839467224137},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":16891.351830061452},{"$f":"SUM(AS7:AS372)","v":573.3353699385477},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.557295769125021},{"$f":"SUM(AX7:AX372)/229","v":3.1852634047357493},{"$f":"SUM(AY7:AY372)/AR373","v":2.7778236128397285},{"$f":"SUM(AZ7:AZ372)","v":9328.046190447323},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":16651.352768620374},{"$f":"SUM(BK7:BK372)","v":813.3344313796284},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.880140870127771},{"$f":"SUM(BP7:BP372)/229","v":3.429011682977368},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.1664860419791436},{"$f":"SUM(BR7:BR372)","v":8606.096755841561},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1406.292500023931},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":929.4103432772704},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17458.52499990167},{"$f":"SUM(CL7:CL372)","v":813.3344313796284},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.162414283406112},{"$f":"SUM(CQ7:CQ372)/229","v":2.824129924141053},{"$f":"SUM(CR7:CR372)/CK373","v":2.5088159836320214},{"$f":"SUM(CS7:CS372)","v":11048.32532810533}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.8528561644491264},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A08","index":57,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":8612.499280003862},null,null,"COP",{"$f":"K13","v":3.336497219463753},{"$f":"L13","v":2.8714406388735574},{"$f":"M13","v":3.170335542957309},{"$f":"N13","v":2.9333448688399524},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9934694199146831},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9896688884379566},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9899511305087393},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9900468862428183},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.336497219463753},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.006530580085316928},{"$f":"1-L3","v":0.01033111156204336},{"$f":"1-M3","v":0.010048869491260715},{"$f":"1-N3","v":0.009953113757181664}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9934694199146831},null,null,"COP-Inst",{"$f":"K14","v":3.3430707283754595},{"$f":"L14","v":2.8818795964711326},{"$f":"M14","v":3.1804864172596563},{"$f":"N14","v":2.9433980429830005}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.006530580085316928},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.3430707283754595},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R7*Bilans!F7+S7","v":6.876716666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5772195064020378,"d":"57.72%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":2.9073416666666665},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC7*Bilans!F7+AD7","v":3.7860000000000005},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.71456603773585},{"$f":"AF7*Z7","v":323.7801486792453},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":30.270790412044363},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ7*Bilans!F7+AK7","v":6.89395},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5757765867173391,"d":"57.58%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":2.924575},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU7*Bilans!F7+AV7","v":3.1637166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.10402389937107},{"$f":"AX7*AR7","v":270.5622431886793},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":36.224866059434305},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB7*Bilans!F7+BC7","v":6.876716666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5772195064020378,"d":"57.72%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":2.9073416666666665},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W7<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W7<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W7<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W7<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM7*Bilans!F7+BN7","v":3.482037037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4163382250174705},{"$f":"BP7*BJ7","v":297.7851213836478},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":32.91326636706908},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F7<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F7<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F7<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F7<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F7*BT7+BU7","v":3.0056966666666667},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.054200412771748},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC7*Bilans!F7+CD7","v":6.941083333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.5718667835232253,"d":"57.19%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":2.971708333333333},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN7*Bilans!F7+CO7","v":3.0056966666666667},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.948985408805032},{"$f":"CQ7*CK7","v":257.0483131584906},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":38.129334131077755}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R8*Bilans!F8+S8","v":6.691629629629629},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.698260402714281,"d":"69.83%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":2.019129629629629},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC8*Bilans!F8+AD8","v":3.392592592592593},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.9445143256464013},{"$f":"AF8*Z8","v":306.3472704402516},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":45.58021634706663},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ8*Bilans!F8+AK8","v":6.620148148148148},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.7057999149621805,"d":"70.58%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":1.947648148148148},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU8*Bilans!F8+AV8","v":2.889444444444444},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5078197064989514},{"$f":"AX8*AR8","v":260.91356226415087},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":53.517244342643146},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB8*Bilans!F8+BC8","v":6.691629629629629},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.698260402714281,"d":"69.83%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":2.019129629629629},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W8<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W8<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W8<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W8<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM8*Bilans!F8+BN8","v":3.392592592592593},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9445143256464013},{"$f":"BP8*BJ8","v":306.3472704402516},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":45.58021634706663},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F8<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F8<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F8<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F8<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F8*BT8+BU8","v":2.7485111111111107},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.3399901360736726},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC8*Bilans!F8+CD8","v":6.584074074074074},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.7096669854306126,"d":"70.97%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":1.9115740740740739},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN8*Bilans!F8+CO8","v":2.7485111111111107},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.385500209643605},{"$f":"CQ8*CK8","v":248.18744181132067},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":56.26140775734883}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17337.855906000303},null,{"$f":"F9/F11","v":5288.2064268831955},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R9*Bilans!F9+S9","v":6.663481481481481},{"v":0.7279415442933846,"d":"72.79%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.850625},null,1.8128564814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC9*Bilans!F9+AD9","v":3.3046296296296296},2.8681691125087347,310.6657374213836,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":48.716217391304355},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ9*Bilans!F9+AK9","v":6.574407407407407},{"v":0.7378041395084193,"d":"73.78%"},4.850625,null,1.7237824074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU9*Bilans!F9+AV9","v":2.823472222222222},2.450560796645702,265.43249268867925,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":57.0181120138932},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB9*Bilans!F9+BC9","v":6.663481481481481},{"v":0.7279415442933846,"d":"72.79%"},4.850625,null,1.8128564814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W9<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W9<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W9<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W9<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM9*Bilans!F9+BN9","v":3.3046296296296296},2.8681691125087347,310.6657374213836,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":48.716217391304355},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F9<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F9<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F9<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F9<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F9*BT9+BU9","v":2.6857055555555553},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4180962172158367},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC9*Bilans!F9+CD9","v":6.513703703703704},{"v":0.7446800193324614,"d":"74.47%"},4.850625,null,1.6630787037037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN9*Bilans!F9+CO9","v":2.6857055555555553},2.330989727463312,252.48115233018862,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":59.9429282565121}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":126.83129399970045},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R10*Bilans!F10+S10","v":6.483481481481481},{"v":0.9238381442297806,"d":"92.38%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A08'!$C$39+'251.A08'!$C$40)","v":5.9896875},null,0.4937939814814811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":2.7421296296296296},2.017793501048218,273.71873290094345,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":86.7242980558189},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":6.281907407407407},{"v":0.9534822963065595,"d":"95.35%"},5.9896875,null,0.2922199074074072,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.401597222222222},1.7672130503144654,239.72686830778304,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":99.02129512277043},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB10*Bilans!F10+BC10","v":6.483481481481481},{"v":0.9238381442297806,"d":"92.38%"},5.9896875,null,0.4937939814814811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W10<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W10<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W10<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W10<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":2.7421296296296296},2.017793501048218,273.71873290094345,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":86.7242980558189},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F10<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F10<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F10<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F10<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.2840805555555552},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":4.0191226958574395},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC10*Bilans!F10+CD10","v":6.063703703703704},{"v":0.9877935652333252,"d":"98.78%"},5.9896875,null,0.07401620370370399,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN10*Bilans!F10+CO10","v":2.2840805555555552},1.6807385220125786,227.99638235731132,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":104.1159720611737}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2785890917308658},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R11*Bilans!F11+S11","v":6.5079259259259254},{"v":0.8965990188601933,"d":"89.66%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A08'!$C$39+'251.A08'!$C$40)","v":5.835},null,0.6729259259259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":2.818518518518519},2.074004192872118,273.6441132075472,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":82.064732841403},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":6.321629629629629},{"v":0.9230214900049215,"d":"92.30%"},5.835,null,0.4866296296296291,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.4588888888888887},1.8093710691823899,238.72841886792452,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":94.0672717160833},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB11*Bilans!F11+BC11","v":6.5079259259259254},{"v":0.8965990188601933,"d":"89.66%"},5.835,null,0.6729259259259255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W11<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W11<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W11<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W11<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":2.818518518518519},2.074004192872118,273.6441132075472,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":82.064732841403},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F11<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F11<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F11<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F11<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.338622222222222},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.9253881677720983},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC11*Bilans!F11+CD11","v":6.1248148148148145},{"v":0.952681864908992,"d":"95.27%"},5.835,null,0.2898148148148145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN11*Bilans!F11+CO11","v":2.338622222222222},1.7208729559748428,227.05197781132077,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":98.90480259397381}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R12*Bilans!F12+S12","v":6.474296296296296},{"v":0.9341266175074084,"d":"93.41%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A08'!$C$39+'251.A08'!$C$40)","v":6.047812500000001},null,0.42648379629629485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":2.7134259259259257},1.9966719077568134,273.6388932783019,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":88.54297709763365},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":6.266981481481481},{"v":0.9650279832277932,"d":"96.50%"},6.047812500000001,null,0.2191689814814799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.380069444444444},1.7513718553459119,240.02113434551887,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":100.94445360667403},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB12*Bilans!F12+BF8","v":4.427907407407408},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.6199050925925933,0.2678497543686404,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":100.33936078816376},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":36.70813921183625},null,{"$f":"IF(Bilans!W12<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W12<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W12<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W12<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W12<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":2.7134259259259257},1.9966719077568134,200.34478292800213,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":112.18026201423308},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F12<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F12<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F12<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F12<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.2635861111111106},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":4.055511718745207},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC12*Bilans!F12+CD12","v":6.04074074074074},{"v":1,"d":"100.00%"},6.047812500000001,null,-0.007071759259260624,1.1693086151828653E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.04633069138484},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":36.70813921183625},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN12*Bilans!F12+CO12","v":2.2635861111111106},1.6656577044025156,228.27227657620008,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":153.49161314922637}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17261.609153015856},null,{"$f":"F13/F15","v":6292.026582107743},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.336497219463753},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.8714406388735574},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.170335542957309},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.9333448688399524},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R13*Bilans!F13+S13","v":6.486296296296295},{"v":0.9206910580711473,"d":"92.07%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A08'!$C$39+'251.A08'!$C$40)","v":5.971875},null,0.5144212962962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC13*Bilans!F13+AD13","v":2.7509259259259258},2.024266247379455,273.7314033018868,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":86.17455842373714},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ13*Bilans!F13+AK13","v":6.286481481481481},{"v":0.9499550770318439,"d":"95.00%"},5.971875,null,0.31460648148148085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU13*Bilans!F13+AV13","v":2.4081944444444443},1.7720676100628932,239.62784257075472,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":98.43882310664708},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB13*Bilans!F13+BC13","v":6.486296296296295},{"v":0.9206910580711473,"d":"92.07%"},5.971875,null,0.5144212962962955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W13<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W13<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W13<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W13<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM13*Bilans!F13+BN13","v":2.7509259259259258},2.024266247379455,273.7314033018868,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":86.17455842373714},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F13<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F13<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F13<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F13<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F13*BT13+BU13","v":2.290361111111111},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":4.008101585145478},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC13*Bilans!F13+CD13","v":6.0707407407407405},{"v":0.9837143859435056,"d":"98.37%"},5.971875,null,0.09886574074074073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN13*Bilans!F13+CO13","v":2.290361111111111},1.6853600628930816,227.90281450471696,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":103.50325360181886}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":203.07804698414714},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.3430707283754595},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.8818795964711326},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.1804864172596563},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9433980429830005},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R14*Bilans!F14+S14","v":6.588814814814814},{"v":0.8079032647921844,"d":"80.79%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A08'!$C$39+'251.A08'!$C$40)","v":5.323125},null,1.265689814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.0712962962962966},2.2600104821802938,270.42155424528306,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":68.2983336657313},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":6.453074074074074},{"v":0.8248975509805835,"d":"82.49%"},5.323125,null,1.1299490740740739,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.648472222222222},1.948875786163522,233.1927321933962,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":79.20204617240225},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB14*Bilans!F14+BC14","v":6.588814814814814},{"v":0.8079032647921844,"d":"80.79%"},5.323125,null,1.265689814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W14<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W14<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W14<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W14<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.0712962962962966},2.2600104821802938,270.42155424528306,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":68.2983336657313},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F14<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F14<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F14<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F14<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.5191055555555555},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.644150591369512},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC14*Bilans!F14+CD14","v":6.327037037037037},{"v":0.8413298308259674,"d":"84.13%"},5.323125,null,1.0039120370370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN14*Bilans!F14+CO14","v":2.5191055555555555},1.8536814465408806,221.80225348584906,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":83.26940439957406}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7434100806410537},{"$nulls":4},{"$f":"F11","v":3.2785890917308658},{"$f":"F15","v":2.7434100806410537},{"$f":"F28","v":3.08723599213402},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R15*Bilans!F15+S15","v":6.505407407407406},{"v":0.8993960152807352,"d":"89.94%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A08'!$C$39+'251.A08'!$C$40)","v":5.8509375},null,0.6544699074074067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":2.8106481481481485},2.0682127882599586,273.67108667452834,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":82.53310586267625},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":6.317537037037036},{"v":0.9261421762466034,"d":"92.61%"},5.8509375,null,0.4665995370370366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.452986111111111},1.8050275157232705,238.84575344929243,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":94.56699330791224},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB15*Bilans!F15+BC15","v":6.505407407407406},{"v":0.8993960152807352,"d":"89.94%"},5.8509375,null,0.6544699074074067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W15<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W15<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W15<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W15<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":2.8106481481481485},2.0682127882599586,273.67108667452834,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":82.53310586267625},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F15<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F15<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F15<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F15<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.3330027777777778},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.934843150398688},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC15*Bilans!F15+CD15","v":6.118518518518519},{"v":0.9562670248184019,"d":"95.63%"},5.8509375,null,0.267581018518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN15*Bilans!F15+CO15","v":2.3330027777777778},1.7167378930817612,227.16304985731134,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":99.43045218951805}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.723656391735468},{"$f":"F19","v":3.723656391735468},{"$f":"F19","v":3.723656391735468},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R16*Bilans!F16+S16","v":6.704074074074073},{"v":0.6852176675321806,"d":"68.52%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.59375},null,2.1103240740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.4314814814814816},2.978266946191474,304.2299685534591,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":44.245026513996116},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":6.640370370370371},{"v":0.6917912320821016,"d":"69.18%"},4.59375,null,2.0466203703703707,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.918611111111111},2.5331341719077565,258.75965566037735,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":52.019944881466195},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB16*Bilans!F16+BC16","v":6.704074074074073},{"v":0.6852176675321806,"d":"68.52%"},4.59375,null,2.1103240740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W16<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W16<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W16<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W16<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.4314814814814816},2.978266946191474,304.2299685534591,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":44.245026513996116},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F16<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F16<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F16<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F16<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.7762777777777776},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.3065855562003486},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC16*Bilans!F16+CD16","v":6.615185185185185},{"v":0.694425004199093,"d":"69.44%"},4.59375,null,2.021435185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN16*Bilans!F16+CO16","v":2.7762777777777776},2.4095995807127877,246.1405971698113,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":54.686887005939745}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":696.4272588924001},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R17*Bilans!F17+S17","v":6.684814814814814},{"v":0.7054234306609786,"d":"70.54%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.715625},null,1.969189814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.3712962962962965},2.926030747728861,307.45268081761003,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":46.32444484912172},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":6.609074074074074},{"v":0.7135076634257055,"d":"71.35%"},4.715625,null,1.8934490740740735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.873472222222222},2.4939570230607964,262.05253419811316,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":54.350074498735935},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB17*Bilans!F17+BC17","v":6.684814814814814},{"v":0.7054234306609786,"d":"70.54%"},4.715625,null,1.969189814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W17<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W17<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W17<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W17<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.3712962962962965},2.926030747728861,307.45268081761003,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":46.32444484912172},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F17<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F17<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F17<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F17<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.7333055555555554},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.358570717182086},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC17*Bilans!F17+CD17","v":6.567037037037037},{"v":0.7180749816705206,"d":"71.81%"},4.715625,null,1.8514120370370364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN17*Bilans!F17+CO17","v":2.7333055555555554},2.372302935010482,249.26973089622635,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":57.13720115572048}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8612.499280003862},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R18*Bilans!F18+S18","v":6.678444444444444},{"v":0.7121325242072339,"d":"71.21%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.7559375},null,1.9225069444444438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.3513888888888888},2.908752620545073,308.45139976415084,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":47.028689904322604},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":6.598722222222222},{"v":0.7207361273647255,"d":"72.07%"},4.7559375,null,1.8427847222222224,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.8585416666666665},2.4809984276729558,263.0912757665094,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":55.13700592237224},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB18*Bilans!F18+BC18","v":6.678444444444444},{"v":0.7121325242072339,"d":"71.21%"},4.7559375,null,1.9225069444444438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W18<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W18<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W18<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W18<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.3513888888888888},2.908752620545073,308.45139976415084,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":47.028689904322604},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F18<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F18<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F18<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F18<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.7190916666666665},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.3761274445203826},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC18*Bilans!F18+CD18","v":6.551111111111111},{"v":0.7259741774084125,"d":"72.60%"},4.7559375,null,1.7951736111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN18*Bilans!F18+CO18","v":2.7190916666666665},2.3599663522012575,250.2567319033018,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":57.964735332944336}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.723656391735468},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9398.797977978067},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R19*Bilans!F19+S19","v":6.661555555555555},{"v":0.7299815275044201,"d":"73.00%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.8628125},null,1.7987430555555548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.298611111111111},2.862945492662474,310.9373525943396,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":48.936899203661326},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":6.5712777777777776},{"v":0.7400101874318373,"d":"74.00%"},4.8628125,null,1.7084652777777771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.8189583333333332},2.446643081761006,265.7237885023584,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":57.263634424011855},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB19*Bilans!F19+BC19","v":6.661555555555555},{"v":0.7299815275044201,"d":"73.00%"},4.8628125,null,1.7987430555555548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W19<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W19<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W19<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W19<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.298611111111111},2.862945492662474,310.9373525943396,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":48.936899203661326},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F19<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F19<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F19<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F19<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.681408333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.423574054678978},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC19*Bilans!F19+CD19","v":6.5088888888888885},{"v":0.7471033202458178,"d":"74.71%"},4.8628125,null,1.646076388888888,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN19*Bilans!F19+CO19","v":2.681408333333333},2.3272600628930813,252.7578972806603,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":60.20112544956976}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10076.78578095985},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R20*Bilans!F20+S20","v":6.552518518518518},{"v":0.8474317904339864,"d":"84.74%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A08'!$C$39+'251.A08'!$C$40)","v":5.5528125},null,0.999706018518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.9578703703703706},2.1765461215932915,272.43283667452835,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":74.18454100196251},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":6.394092592592592},{"v":0.8684285408116867,"d":"86.84%"},5.5528125,null,0.8412800925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.5634027777777777},1.8862775157232705,236.10064094929248,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":85.60038152079004},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB20*Bilans!F20+BC20","v":6.552518518518518},{"v":0.8474317904339864,"d":"84.74%"},5.5528125,null,0.999706018518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W20<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W20<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W20<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W20<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.9578703703703706},2.1765461215932915,272.43283667452835,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":74.18454100196251},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F20<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F20<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F20<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F20<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.4381194444444443},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.7651969926730873},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC20*Bilans!F20+CD20","v":6.236296296296296},{"v":0.8904022894643069,"d":"89.04%"},5.5528125,null,0.6834837962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN20*Bilans!F20+CO20","v":2.4381194444444443},1.794087893081761,224.5614963573113,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":89.99897698581795}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R21*Bilans!F21+S21","v":6.364375},{"v":0.9775115388392419,"d":"97.75%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A08'!$C$39+'251.A08'!$C$40)","v":6.22125},null,0.1431249999999995,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC21*Bilans!F21+AD21","v":2.6683125},1.9634752358490566,277.26233805424533,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":92.77473770695613},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ21*Bilans!F21+AK21","v":5.92275},{"v":1,"d":"100.00%"},6.22125,null,-0.29850000000000065,0.047980711271850614,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":134.434643761302},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":6.775356238698027},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU21*Bilans!F21+AV21","v":2.2284875},1.639830424528302,220.4500189504069,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":114.49546805397247},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB21*Bilans!F21+BC21","v":6.1495},{"v":1,"d":"100.00%"},6.22125,null,-0.07175000000000065,0.011533052039381257,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":139.58141772151902},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":1.6285822784810278},null,{"$f":"IF(Bilans!W21<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W21<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W21<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W21<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W21<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.8087500000000003},1.330966981132076,185.77825816694542,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":137.385991967412},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F21<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F21<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F21<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F21<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F21*BT21+BU21","v":2.2284875},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":4.119385906360256},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC21*Bilans!F21+CD21","v":3.7763750000000003},{"v":1,"d":"100.00%"},6.22125,null,-2.444875,0.39298774362065503,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":140.81701225637937},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":1.6285822784810278},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN21*Bilans!F21+CO21","v":1.725375},1.269615566037736,178.7834707236259,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":145.17878438320136}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R22*Bilans!F22+S22","v":6.7391851851851845},{"v":0.6486781977159565,"d":"64.87%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.3715625},null,2.367622685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.5412037037037036},3.0734975541579312,297.5683494496855,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":40.635976700563305},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":6.697425925925926},{"v":0.6527227845966249,"d":"65.27%"},4.3715625,null,2.3258634259259265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU22*Bilans!F22+AV22","v":3.0009027777777777},2.6045571278825994,252.16670972877355,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":47.95232696682459},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB22*Bilans!F22+BC22","v":6.7391851851851845},{"v":0.6486781977159565,"d":"64.87%"},4.3715625,null,2.367622685185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W22<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W22<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W22<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W22<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.5412037037037036},3.0734975541579312,297.5683494496855,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":40.635976700563305},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F22<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F22<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F22<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F22<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.854619444444444},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.2158402122096454},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC22*Bilans!F22+CD22","v":6.702962962962963},{"v":0.6521835976350977,"d":"65.22%"},4.3715625,null,2.3314004629629634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN22*Bilans!F22+CO22","v":2.854619444444444},2.4775942348008377,239.8744798278301,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":50.40961641163962}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R23*Bilans!F23+S23","v":6.629259259259259},{"v":0.7643670735795297,"d":"76.44%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A08'!$C$39+'251.A08'!$C$40)","v":5.0671875},null,1.5620717592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.1976851851851853},2.7753494060097834,315.0368494496855,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":52.76132968444111},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":6.518796296296296},{"v":0.7773195034302516,"d":"77.73%"},5.0671875,null,1.4516087962962958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.7432638888888885},2.380946016771488,270.2671347287735,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":61.50123689009862},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB23*Bilans!F23+BC23","v":6.629259259259259},{"v":0.7643670735795297,"d":"76.44%"},5.0671875,null,1.5620717592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W23<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W23<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W23<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W23<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.1976851851851853},2.7753494060097834,315.0368494496855,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":52.76132968444111},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F23<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F23<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F23<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F23<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.609347222222222},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.5181212840589122},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC23*Bilans!F23+CD23","v":6.428148148148148},{"v":0.7882810699469924,"d":"78.83%"},5.0671875,null,1.360960648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN23*Bilans!F23+CO23","v":2.609347222222222},2.2647164570230602,257.0736268278301,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":64.6575974426758}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R24*Bilans!F24+S24","v":6.44359375},{"v":0.9484711074468343,"d":"94.85%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A08'!$C$39+'251.A08'!$C$40)","v":6.1115625},null,0.33203125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC24*Bilans!F24+AD24","v":2.692078125},1.980963148584906,274.5169207230248,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":90.24144398026795},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ24*Bilans!F24+AK24","v":6.0031875},{"v":1,"d":"100.00%"},6.1115625,null,-0.10837499999999967,0.017732781101395867,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":136.1201355269213},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":2.4573644730786857},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU24*Bilans!F24+AV24","v":2.247621875},1.6539104363207549,225.1305127413707,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":109.33957923185142},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB24*Bilans!F24+BC24","v":6.232375},{"v":0.9806153352453919,"d":"98.06%"},6.1115625,null,0.12081250000000043,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W24<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W24<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W24<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W24<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.8629166666666672},1.3708254716981136,189.96556680424533,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":130.4068086643841},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F24<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F24<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F24<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F24<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F24*BT24+BU24","v":2.247621875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":4.084316896052633},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC24*Bilans!F24+CD24","v":3.8165937500000005},{"v":1,"d":"100.00%"},6.1115625,null,-2.2949687499999993,0.3755126041826455,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.20198739581735},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN24*Bilans!F24+CO24","v":1.73634375},1.2776869103773587,176.57887028377255,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":139.53384220548216}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R25*Bilans!F25+S25","v":6.531481481481481},{"v":0.8705433087609867,"d":"87.05%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A08'!$C$39+'251.A08'!$C$40)","v":5.6859375},null,0.8455439814814811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":2.89212962962963},2.1281708595387845,273.17733195754727,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":77.80748630111684},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":6.359907407407407},{"v":0.894028345975221,"d":"89.40%"},5.6859375,null,0.6739699074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.514097222222222},1.84999606918239,237.47012043042457,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":89.50701450581019},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB25*Bilans!F25+BC25","v":6.531481481481481},{"v":0.8705433087609867,"d":"87.05%"},5.6859375,null,0.8455439814814811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W25<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W25<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W25<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W25<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":2.89212962962963},2.1281708595387845,273.17733195754727,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":77.80748630111684},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F25<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F25<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F25<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F25<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.391180555555555},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.8391078326024464},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC25*Bilans!F25+CD25","v":6.183703703703704},{"v":0.9195035487541926,"d":"91.95%"},5.6859375,null,0.49776620370370406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN25*Bilans!F25+CO25","v":2.391180555555555},1.7595479559748426,225.85997449882075,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":94.10804885295639}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17267.271529866193},null,{"$f":"F26/F28","v":5593.1168118866},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R26*Bilans!F26+S26","v":6.407708333333334},{"v":0.9615372110413889,"d":"96.15%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A08'!$C$39+'251.A08'!$C$40)","v":6.16125},null,0.2464583333333339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.6813125},1.9730412735849059,275.7719788089623,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":91.38344058682512},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ26*Bilans!F26+AK26","v":5.96675},{"v":1,"d":"100.00%"},6.16125,null,-0.19449999999999967,0.03156826942584698,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":135.35770298234934},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":4.412297017650632},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU26*Bilans!F26+AV26","v":2.238954166666667},1.647532311320755,223.00618924957826,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":111.67548219769856},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB26*Bilans!F26+BC26","v":6.194833333333333},{"v":0.994578815679733,"d":"99.46%"},6.16125,null,0.03358333333333352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W26<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W26<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W26<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W26<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.83837962962963},1.352769916142558,189.0766511792453,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":133.28452817322943},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F26<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F26<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F26<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F26<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F26*BT26+BU26","v":2.238954166666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.100128594265552},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC26*Bilans!F26+CD26","v":3.7983750000000005},{"v":1,"d":"100.00%"},6.16125,null,-2.3628749999999994,0.38350578210590375,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.38649421789407},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN26*Bilans!F26+CO26","v":1.731375},1.2740306603773586,177.58266727610845,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":141.1336344824114}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":197.41567013381254},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R27*Bilans!F27+S27","v":6.54274074074074},{"v":0.85815527811428,"d":"85.82%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A08'!$C$39+'251.A08'!$C$40)","v":5.6146875000000005},null,0.9280532407407396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC27*Bilans!F27+AD27","v":2.9273148148148147},2.154061844863732,272.8173178066038,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":75.8482052823027},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ27*Bilans!F27+AK27","v":6.378203703703703},{"v":0.8802929101715044,"d":"88.03%"},5.6146875000000005,null,0.7635162037037029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU27*Bilans!F27+AV27","v":2.540486111111111},1.8694143081761008,236.7659956662736,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":87.39727961074816},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB27*Bilans!F27+BC27","v":6.54274074074074},{"v":0.85815527811428,"d":"85.82%"},5.6146875000000005,null,0.9280532407407396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W27<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W27<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W27<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W27<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM27*Bilans!F27+BN27","v":2.9273148148148147},2.154061844863732,272.8173178066038,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":75.8482052823027},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F27<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F27<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F27<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F27<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F27*BT27+BU27","v":2.4163027777777777},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.799192752012085},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC27*Bilans!F27+CD27","v":6.2118518518518515},{"v":0.9038669359647032,"d":"90.39%"},5.6146875000000005,null,0.597164351851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN27*Bilans!F27+CO27","v":2.4163027777777777},1.7780341194968554,225.1924663195755,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":91.88897063810758}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.08723599213402},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R28*Bilans!F28+S28","v":6.677259259259259},{"v":0.7133821400441521,"d":"71.34%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.7634375},null,1.9138217592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC28*Bilans!F28+AD28","v":3.347685185185185},2.905538085255066,308.63351926100626,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":47.16063633630565},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ28*Bilans!F28+AK28","v":6.596796296296296},{"v":0.7220834608269446,"d":"72.21%"},4.7634375,null,1.833358796296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU28*Bilans!F28+AV28","v":2.8557638888888888},2.4785875262054504,263.28176350235844,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":55.28431961802821},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB28*Bilans!F28+BC28","v":6.677259259259259},{"v":0.7133821400441521,"d":"71.34%"},4.7634375,null,1.9138217592592586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W28<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W28<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W28<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W28<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM28*Bilans!F28+BN28","v":3.347685185185185},2.905538085255066,308.63351926100626,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":47.16063633630565},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F28<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F28<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F28<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F28<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F28*BT28+BU28","v":2.716447222222222},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.379414083550717},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC28*Bilans!F28+CD28","v":6.548148148148148},{"v":0.7274480345022625,"d":"72.74%"},4.7634375,null,1.784710648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN28*Bilans!F28+CO28","v":2.716447222222222},2.3576711740041927,250.43772628066034,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":58.11965065818645}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R29*Bilans!F29+S29","v":7.884041666666667},{"v":0.3846773809964221,"d":"38.47%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.0328125000000004},null,4.851229166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC29*Bilans!F29+AD29","v":4.785},4.604433962264151,297.84932193396236,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":18.1231560022128},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ29*Bilans!F29+AK29","v":8.217625},{"v":0.369061924826212,"d":"36.91%"},3.0328125000000004,null,5.1848125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU29*Bilans!F29+AV29","v":3.6715416666666667},3.532992924528302,228.54047980542458,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.61931562915349},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB29*Bilans!F29+BC29","v":7.884041666666667},{"v":0.3846773809964221,"d":"38.47%"},3.0328125000000004,null,4.851229166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W29<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W29<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W29<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W29<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM29*Bilans!F29+BN29","v":3.944537037037037},3.7956865828092243,245.53347582547175,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":21.984658948906205},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F29<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F29<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F29<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F29<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F29*BT29+BU29","v":3.443591666666667},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.6658212960789482},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC29*Bilans!F29+CD29","v":8.231458333333334},{"v":0.3684416997798082,"d":"36.84%"},3.0328125000000004,null,5.198645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN29*Bilans!F29+CO29","v":3.443591666666667},3.313644811320755,214.3513987323114,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":25.18280617008547}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17460.282877092846},null,{"$f":"F30/F32","v":6200.4608831243295},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R30*Bilans!F30+S30","v":7.270975},{"v":0.4955061047521137,"d":"49.55%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.6028124999999998},null,3.6681625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC30*Bilans!F30+AD30","v":4.1770000000000005},4.1770000000000005,327.34104750000006,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.202555661958343},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ30*Bilans!F30+AK30","v":7.412025},{"v":0.48607667944994787,"d":"48.61%"},3.6028124999999998,null,3.8092125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU30*Bilans!F30+AV30","v":3.3624750000000003},3.3624750000000003,263.5087595625001,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.065375950750564},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB30*Bilans!F30+BC30","v":7.270975},{"v":0.4955061047521137,"d":"49.55%"},3.6028124999999998,null,3.6681625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W30<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W30<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W30<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W30<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM30*Bilans!F30+BN30","v":3.6630555555555557},3.6630555555555557,287.06450625,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":27.598291499203764},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F30<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F30<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F30<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F30<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F30*BT30+BU30","v":3.1770850000000004},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.8894411071784356},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC30*Bilans!F30+CD30","v":7.446125},{"v":0.48385066057848874,"d":"48.39%"},3.6028124999999998,null,3.8433125000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN30*Bilans!F30+CO30","v":3.1770850000000004},3.1770850000000004,248.98020873750005,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":31.819757733897582}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":197.41567013381254},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R31*Bilans!F31+S31","v":7.013850000000001},{"v":0.547755512307791,"d":"54.78%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.841875},null,3.1719750000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC31*Bilans!F31+AD31","v":3.9220000000000006},3.848000000000001,323.63604000000004,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":28.195283264033254},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ31*Bilans!F31+AK31","v":7.07415},{"v":0.5430864485485888,"d":"54.31%"},3.841875,null,3.2322750000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU31*Bilans!F31+AV31","v":3.2328500000000004},3.17185283018868,266.7686822830189,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":34.20570114961672},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB31*Bilans!F31+BC31","v":7.013850000000001},{"v":0.547755512307791,"d":"54.78%"},3.841875,null,3.1719750000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W31<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W31<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W31<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W31<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM31*Bilans!F31+BN31","v":3.5450000000000004},3.4781132075471706,292.52671132075477,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":31.19376613865682},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F31<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F31<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F31<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F31<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F31*BT31+BU31","v":3.06531},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.9948031357350477},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC31*Bilans!F31+CD31","v":7.116750000000001},{"v":0.5398355991147644,"d":"53.98%"},3.841875,null,3.2748750000000006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN31*Bilans!F31+CO31","v":3.06531},3.0074739622641515,252.94359759622643,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":36.075274918862505}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R37*Bilans!F37+S37","v":6.704814814814815},{"v":0.6844428409655858,"d":"68.44%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.5890625},null,2.1157523148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.4337962962962965},2.9802760307477287,304.09991548742136,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":44.1665045928566},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":6.641574074074074},{"v":0.6909600719374311,"d":"69.10%"},4.5890625,null,2.0525115740740745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.920347222222222},2.534640985324947,258.62842954009426,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":51.93176302367924},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB37*Bilans!F37+BC37","v":6.704814814814815},{"v":0.6844428409655858,"d":"68.44%"},4.5890625,null,2.1157523148148147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W37<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W37<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W37<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W37<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.4337962962962965},2.9802760307477287,304.09991548742136,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":44.1665045928566},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F37<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F37<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F37<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F37<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.7779305555555553},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.304618245996471},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC37*Bilans!F37+CD37","v":6.617037037037037},{"v":0.693522262957573,"d":"69.35%"},4.5890625,null,2.0279745370370375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN37*Bilans!F37+CO37","v":2.7779305555555553},2.4110340670859536,246.01588862028296,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":54.59415808217505}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R44*Bilans!F44+S44","v":6.676814814814814},{"v":0.7138508603570122,"d":"71.39%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.76625},null,1.9105648148148138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.3462962962962965},2.904332634521314,308.7015157232704,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":47.210191549770215},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":6.596074074074074},{"v":0.7225889137197211,"d":"72.26%"},4.76625,null,1.8298240740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.854722222222222},2.477683438155136,263.3529726415094,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":55.33963616518101},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB44*Bilans!F44+BC44","v":6.676814814814814},{"v":0.7138508603570122,"d":"71.39%"},4.76625,null,1.9105648148148138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W44<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W44<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W44<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W44<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.3462962962962965},2.904332634521314,308.7015157232704,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":47.210191549770215},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F44<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F44<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F44<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F44<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.7154555555555553},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.380648223543421},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC44*Bilans!F44+CD44","v":6.547037037037037},{"v":0.7280010748430163,"d":"72.80%"},4.76625,null,1.7807870370370367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN44*Bilans!F44+CO44","v":2.7154555555555553},2.356810482180293,250.5053861509433,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":58.17782169449421}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R61*Bilans!F61+S61","v":6.639333333333333},{"v":0.7536054071693945,"d":"75.36%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A08'!$C$39+'251.A08'!$C$40)","v":5.0034374999999995},null,1.6358958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC61*Bilans!F61+AD61","v":3.229166666666667},2.8026729559748427,313.8503242924528,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":51.542733408134644},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ61*Bilans!F61+AK61","v":6.535166666666666},{"v":0.7656174287827395,"d":"76.56%"},5.0034374999999995,null,1.5317291666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU61*Bilans!F61+AV61","v":2.7668749999999998},2.4014386792452824,268.9191068985848,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":60.15453413343024},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB61*Bilans!F61+BC61","v":6.639333333333333},{"v":0.7536054071693945,"d":"75.36%"},5.0034374999999995,null,1.6358958333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W61<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W61<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W61<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W61<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM61*Bilans!F61+BN61","v":3.229166666666667},2.8026729559748427,313.8503242924528,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":51.542733408134644},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F61<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F61<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F61<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F61<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F61*BT61+BU61","v":2.6318249999999996},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.4880738650936145},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC61*Bilans!F61+CD61","v":6.453333333333333},{"v":0.7753260588842975,"d":"77.53%"},5.0034374999999995,null,1.4498958333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN61*Bilans!F61+CO61","v":2.6318249999999996},2.2842254716981127,255.79327888443387,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":63.24131605651394}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R71*Bilans!F71+S71","v":7.166108333333334},{"v":0.5163629026912562,"d":"51.64%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.7003125},null,3.465795833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC71*Bilans!F71+AD71","v":4.073},3.9961509433962275,322.51935226415105,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":26.05323884775916},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ71*Bilans!F71+AK71","v":7.274225},{"v":0.5086882107715942,"d":"50.87%"},3.7003125,null,3.5739125000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU71*Bilans!F71+AV71","v":3.3096083333333337},3.2471628930817618,262.0703991933963,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":32.06265852009369},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB71*Bilans!F71+BC71","v":7.166108333333334},{"v":0.5163629026912562,"d":"51.64%"},3.7003125,null,3.465795833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W71<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W71<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W71<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W71<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM71*Bilans!F71+BN71","v":3.6149074074074075},3.5467016072676456,286.24541996855356,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":29.354788343812125},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F71<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F71<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F71<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F71<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F71*BT71+BU71","v":3.1314983333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.931504035075861},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC71*Bilans!F71+CD71","v":7.311791666666667},{"v":0.5060746625029204,"d":"50.61%"},3.7003125,null,3.6114791666666672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN71*Bilans!F71+CO71","v":3.1314983333333335},3.0724134591194976,247.96680925188687,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":33.88628398660803}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R77*Bilans!F77+S77","v":6.8747},{"v":0.5776615706867209,"d":"57.77%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.97125},null,2.90345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC77*Bilans!F77+AD77","v":3.7840000000000003},3.7126037735849065,323.7761750943397,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":30.30242569930069},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ77*Bilans!F77+AK77","v":6.8913},{"v":0.5762700796656653,"d":"57.63%"},3.97125,null,2.9200500000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU77*Bilans!F77+AV77","v":3.1627},3.10302641509434,270.6149336603774,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.25521827746983},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB77*Bilans!F77+BC77","v":6.8747},{"v":0.5776615706867209,"d":"57.77%"},3.97125,null,2.90345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W77<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W77<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W77<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W77<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM77*Bilans!F77+BN77","v":3.4811111111111113},3.415429769392034,297.85963018867926,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":32.93901722359988},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F77<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F77<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F77<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F77<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F77*BT77+BU77","v":3.00482},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.055091486345272},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC77*Bilans!F77+CD77","v":6.9385},{"v":0.5723499315413993,"d":"57.23%"},3.97125,null,2.9672500000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN77*Bilans!F77+CO77","v":3.00482},2.9481252830188684,257.1060059320755,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":38.16014897602979}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R94*Bilans!F94+S94","v":6.731333333333333},{"v":0.656816381103298,"d":"65.68%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.42125},null,2.310083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC94*Bilans!F94+AD94","v":3.5166666666666666},3.052201257861635,299.1462452830188,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":41.4235134968061},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ94*Bilans!F94+AK94","v":6.684666666666667},{"v":0.661401715368505,"d":"66.14%"},4.42125,null,2.263416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU94*Bilans!F94+AV94","v":2.9825},2.588584905660377,253.70720660377353,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":48.84247749553556},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB94*Bilans!F94+BC94","v":6.731333333333333},{"v":0.656816381103298,"d":"65.68%"},4.42125,null,2.310083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W94<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W94<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W94<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W94<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM94*Bilans!F94+BN94","v":3.5166666666666666},3.052201257861635,299.1462452830188,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":41.4235134968061},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F94<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F94<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F94<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F94<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F94*BT94+BU94","v":2.8370999999999995},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.2356984244475},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC94*Bilans!F94+CD94","v":6.683333333333334},{"v":0.6615336658354114,"d":"66.15%"},4.42125,null,2.262083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN94*Bilans!F94+CO94","v":2.8370999999999995},2.4623886792452825,241.33871445283012,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":51.3456307956839}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R104*Bilans!F104+S104","v":10.34515},{"v":0.20362802859310883,"d":"20.36%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.1065625},null,8.238587500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC104*Bilans!F104+AD104","v":5.2226},5.025520754716981,213.37104744339624,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.898407881132005},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ104*Bilans!F104+AK104","v":10.34515},{"v":0.20362802859310883,"d":"20.36%"},2.1065625,null,8.238587500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU104*Bilans!F104+AV104","v":5.2226},5.025520754716981,213.37104744339624,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.898407881132005},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB104*Bilans!F104+BC104","v":10.34515},{"v":0.20362802859310883,"d":"20.36%"},2.1065625,null,8.238587500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W104<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W104<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W104<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W104<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM104*Bilans!F104+BN104","v":4.191944444444444},4.03375786163522,171.26327441037736,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":13.577953084619974},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F104<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F104<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F104<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F104<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F104*BT104+BU104","v":3.8757274999999995},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3685875748488514},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC104*Bilans!F104+CD104","v":10.1325625},{"v":0.20790027201904748,"d":"20.79%"},2.1065625,null,8.026,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN104*Bilans!F104+CO104","v":4.1398874999999995},3.983665330188679,169.13647075648583,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":13.748688823065846}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F116<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F116<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F116<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F116<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F116<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F116<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F116<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F116<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F116<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F116<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F116<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F116<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F116<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F116<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F116<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F116*BT116+BU116","v":3.8233791666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4010174245949543},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F119<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F119<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F119<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F119<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F119<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F119<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F119<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F119<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F119<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F119<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F119<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F119<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F119<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F119<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F119*BT119+BU119","v":4.235221666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.167537078932902},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F136<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F136<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F136<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F136<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F136<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F136<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F136<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F136<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F136<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F136<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F136<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F136<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F136<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F136<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.462776666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.0570153260339414},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F142<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F142<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F142<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F142<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F142<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F142<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F142<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F142<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F142<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F142<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F142<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F142<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F142<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F142<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F142<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F142*BT142+BU142","v":4.257656666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.1561156097602994},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F152<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F152<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F152<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F152<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F152<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F152<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F152<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F152<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F152<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F152<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F152<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F152<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F152<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F152<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F152<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F152*BT152+BU152","v":4.6353124999999995},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9804489988539071},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F169<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F169<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F169<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F169<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F169<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F169<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F169<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F169<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F169<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F169<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F169<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F169<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F169<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F169<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.8468425},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8940165685185768},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F175<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F175<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F175<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F175<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F175<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F175<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F175<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F175<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F175<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F175<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F175<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F175<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F175<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F175<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.439273333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.067906008641054},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F185<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F185<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F185<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F185<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F185<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F185<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F185<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F185<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F185<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F185<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F185<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F185<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F185<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F185<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F185*BT185+BU185","v":5.062111666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8134724408489606},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F201<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F201<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F201<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F201<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F201<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F201<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F201<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F201<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F201<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F201<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F201<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F201<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F201<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F201<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.922694166666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8648324858694418},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F211<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F211<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F211<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F211<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F211<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F211<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F211<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F211<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F211<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F211<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F211<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F211<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F211<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F211<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F211<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F211*BT211+BU211","v":5.400871666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6997256307083766},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F217<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F217<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F217<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F217<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F217<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F217<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F217<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F217<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F217<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F217<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F217<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F217<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F217<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F217<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.642790833333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.9772590085453277},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F234<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F234<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F234<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F234<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F234<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F234<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F234<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.18520000000000003},{"$f":"IF(Bilans!F234<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F234<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F234<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F234<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F234<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F234<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F234<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F234<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":1.371999999999999},{"$f":"Bilans!F234*BT234+BU234","v":5.899368333333333},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5560988026684213},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F244<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F244<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F244<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F244<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F244<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F244<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F244<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F244<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F244<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F244<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F244<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F244<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F244<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F244<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F244*BT244+BU244","v":4.298253333333333},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.1357512664058893},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R250*Bilans!F250+S250","v":10.637533333333334},{"v":0.1688596353791292,"d":"16.89%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.7962499999999997},null,8.841283333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC250*Bilans!F250+AD250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ250*Bilans!F250+AK250","v":10.637533333333334},{"v":0.1688596353791292,"d":"16.89%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":8.841283333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU250*Bilans!F250+AV250","v":5.5094666666666665},5.3015622641509434,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB250*Bilans!F250+BC250","v":10.637533333333334},{"v":0.1688596353791292,"d":"16.89%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":8.841283333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W250<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W250<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W250<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W250<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM250*Bilans!F250+BN250","v":4.345185185185185},4.181215932914046,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F250<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F250<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F250<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F250<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F250*BT250+BU250","v":4.052536666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.2652478571034935},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC250*Bilans!F250+CD250","v":10.484250000000001},{"v":0.17132842120323338,"d":"17.13%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":8.688000000000002},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN250*Bilans!F250+CO250","v":4.33435},4.170789622641509,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A08'!$C$39+'251.A08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W260<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W260<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W260<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W260<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":2.103240740740741},2.023873165618449,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F260<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F260<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F260<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F260<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.938719166666667},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8587815363058877},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R277*Bilans!F277+S277","v":11.163116666666667},{"v":0.11094011976941925,"d":"11.09%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.2384375000000003},null,9.924679166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC277*Bilans!F277+AD277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ277*Bilans!F277+AK277","v":11.163116666666667},{"v":0.11094011976941925,"d":"11.09%"},1.2384375000000003,null,9.924679166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU277*Bilans!F277+AV277","v":6.025133333333333},5.797769811320754,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB277*Bilans!F277+BC277","v":11.163116666666667},{"v":0.11094011976941925,"d":"11.09%"},1.2384375000000003,null,9.924679166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W277<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W277<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W277<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W277<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM277*Bilans!F277+BN277","v":4.620648148148147},4.446284067085953,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F277<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F277<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F277<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F277<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.370365833333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.1005106551911465},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC277*Bilans!F277+CD277","v":11.1164375},{"v":0.11140596976324477,"d":"11.14%"},1.2384375000000003,null,9.878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN277*Bilans!F277+CO277","v":4.6839125},4.50716108490566,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R286*Bilans!F286+S286","v":10.702900000000001},{"v":0.16134645750217225,"d":"16.13%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.7268749999999997},null,8.976025000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC286*Bilans!F286+AD286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ286*Bilans!F286+AK286","v":10.702900000000001},{"v":0.16134645750217225,"d":"16.13%"},1.7268749999999997,null,8.976025000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU286*Bilans!F286+AV286","v":5.573600000000001},5.363275471698114,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB286*Bilans!F286+BC286","v":10.702900000000001},{"v":0.16134645750217225,"d":"16.13%"},1.7268749999999997,null,8.976025000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W286<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W286<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W286<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W286<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM286*Bilans!F286+BN286","v":4.379444444444444},4.214182389937107,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F286<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F286<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F286<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F286<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F286*BT286+BU286","v":4.092065},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.243366124438395},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC286*Bilans!F286+CD286","v":10.562875},{"v":0.1634853200478089,"d":"16.35%"},1.7268749999999997,null,8.836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN286*Bilans!F286+CO286","v":4.377825},4.212624056603773,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R292*Bilans!F292+S292","v":9.45491666666667},{"v":0.2623634969460332,"d":"26.24%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.4806249999999994},null,6.974291666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC292*Bilans!F292+AD292","v":5.025083333333333},4.835457547169811,248.71175893867917,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.721793512350295},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ292*Bilans!F292+AK292","v":9.423333333333336},{"v":0.26324283692960726,"d":"26.32%"},2.4806249999999994,null,6.942708333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU292*Bilans!F292+AV292","v":3.9406666666666665},3.791962264150943,195.0395790566037,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.49784026789535},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB292*Bilans!F292+BC292","v":9.45491666666667},{"v":0.2623634969460332,"d":"26.24%"},2.4806249999999994,null,6.974291666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W292<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W292<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W292<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W292<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM292*Bilans!F292+BN292","v":5.453888888888891},5.248081761006291,269.9350853773585,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.642933746382319},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F292<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F292<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F292<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F292<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F292*BT292+BU292","v":3.6914999999999996},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4867939861844786},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC292*Bilans!F292+CD292","v":9.423333333333336},{"v":0.26324283692960726,"d":"26.32%"},2.4806249999999994,null,6.942708333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN292*Bilans!F292+CO292","v":3.9406666666666665},3.791962264150943,195.0395790566037,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":17.49784026789535}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R309*Bilans!F309+S309","v":8.3315},{"v":0.33892456340394894,"d":"33.89%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.8237500000000004},null,5.50775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC309*Bilans!F309+AD309","v":4.9285},4.742518867924528,282.9861008490566,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.230678705488486},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ309*Bilans!F309+AK309","v":8.61},{"v":0.32796167247386765,"d":"32.80%"},2.8237500000000004,null,5.786249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU309*Bilans!F309+AV309","v":3.7779999999999996},3.6354339622641505,216.92634452830185,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.17334568554791},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB309*Bilans!F309+BC309","v":8.3315},{"v":0.33892456340394894,"d":"33.89%"},2.8237500000000004,null,5.50775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W309<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W309<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W309<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W309<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM309*Bilans!F309+BN309","v":5.284444444444445},5.0850314465408815,303.4238264150944,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":15.137428511354077},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F309<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F309<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F309<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F309<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F309*BT309+BU309","v":3.5389999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.5939530940943776},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC309*Bilans!F309+CD309","v":8.61},{"v":0.32796167247386765,"d":"32.80%"},2.8237500000000004,null,5.786249999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN309*Bilans!F309+CO309","v":3.7779999999999996},3.6354339622641505,216.92634452830185,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":21.17334568554791}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R315*Bilans!F315+S315","v":10.173166666666667},{"v":0.22227592195153922,"d":"22.23%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.2612500000000004},null,7.9119166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC315*Bilans!F315+AD315","v":5.086833333333333},4.894877358490565,225.99648764150947,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.16767972678407},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ315*Bilans!F315+AK315","v":9.943333333333332},{"v":0.22741367750586666,"d":"22.74%"},2.2612500000000004,null,7.682083333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU315*Bilans!F315+AV315","v":4.044666666666666},3.892037735849056,179.695382264151,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.302857793851025},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB315*Bilans!F315+BC315","v":10.173166666666667},{"v":0.22227592195153922,"d":"22.23%"},2.2612500000000004,null,7.9119166666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W315<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W315<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W315<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W315<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM315*Bilans!F315+BN315","v":5.562222222222223},5.3523270440251585,247.11693962264164,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":11.127739301074007},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F315<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F315<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F315<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F315<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F315*BT315+BU315","v":3.7889999999999993},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4228028503562955},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC315*Bilans!F315+CD315","v":9.943333333333332},{"v":0.22741367750586666,"d":"22.74%"},2.2612500000000004,null,7.682083333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN315*Bilans!F315+CO315","v":4.044666666666666},3.892037735849056,179.695382264151,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":15.302857793851025}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R325*Bilans!F325+S325","v":7.478691666666666},{"v":0.4559203202877509,"d":"45.59%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.4096875000000004},null,4.069004166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.383},4.383,323.1695475000001,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":21.700872689938404},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":7.684975},{"v":0.44368231516693296,"d":"44.37%"},3.4096875000000004,null,4.275287499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.467191666666667},3.467191666666667,255.64470956250008,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":27.43284310308776},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB325*Bilans!F325+BC325","v":7.478691666666666},{"v":0.4559203202877509,"d":"45.59%"},3.4096875000000004,null,4.069004166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W325<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W325<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W325<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W325<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.758425925925926},3.758425925925926,277.1181395833334,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":25.307117094922525},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F325<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F325<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F325<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F325<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F325*BT325+BU325","v":3.267381666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.809589125645458},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC325*Bilans!F325+CD325","v":7.712208333333334},{"v":0.44211558513828186,"d":"44.21%"},3.4096875000000004,null,4.302520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN325*Bilans!F325+CO325","v":3.267381666666667},3.267381666666667,240.91221873750007,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":29.11044215322259}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R342*Bilans!F342+S342","v":6.767481481481481},{"v":0.6195066822823743,"d":"61.95%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.1925},null,2.5749814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC342*Bilans!F342+AD342","v":3.6296296296296298},3.150244584206848,291.4606289308176,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":37.88620115350489},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ342*Bilans!F342+AK342","v":6.743407407407408},{"v":0.6217183312096313,"d":"62.17%"},4.1925,null,2.550907407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU342*Bilans!F342+AV342","v":3.067222222222222},2.662117400419287,246.29910188679244,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":44.83303402817701},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB342*Bilans!F342+BC342","v":6.767481481481481},{"v":0.6195066822823743,"d":"61.95%"},4.1925,null,2.5749814814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W342<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W342<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W342<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W342<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM342*Bilans!F342+BN342","v":3.6296296296296298},3.150244584206848,291.4606289308176,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":37.88620115350489},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F342<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F342<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F342<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F342<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F342*BT342+BU342","v":2.9177555555555554},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.1462539699464585},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC342*Bilans!F342+CD342","v":6.773703703703704},{"v":0.6189376127727049,"d":"61.89%"},4.1925,null,2.5812037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN342*Bilans!F342+CO342","v":2.9177555555555554},2.532391614255765,234.29687215094341,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":47.12967746699618}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R352*Bilans!F352+S352","v":6.705703703703703},{"v":0.6835132750450142,"d":"68.35%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.5834375},null,2.1222662037037034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4365740740740742},2.982686932215234,303.9432551100629,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":44.072417919627014},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":6.643018518518518},{"v":0.6899630773605261,"d":"69.00%"},4.5834375,null,2.059581018518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.922430555555555},2.536449161425576,258.4705106721698,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":51.82608309252214},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB352*Bilans!F352+BC352","v":6.705703703703703},{"v":0.6835132750450142,"d":"68.35%"},4.5834375,null,2.1222662037037034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W352<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W352<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W352<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W352<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4365740740740742},2.982686932215234,303.9432551100629,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":44.072417919627014},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F352<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F352<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F352<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F352<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.7799138888888884},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.302260561628109},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC352*Bilans!F352+CD352","v":6.619259259259259},{"v":0.6924396402193375,"d":"69.24%"},4.5834375,null,2.0358217592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN352*Bilans!F352+CO352","v":2.7799138888888884},2.412755450733752,245.86581231839617,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":54.48302892032551}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R358*Bilans!F358+S358","v":6.775037037037037},{"v":0.6117586483058723,"d":"61.18%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.1446875},null,2.630349537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.653240740740741},3.170737246680643,289.71818907232705,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":37.17448524736491},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":6.755685185185185},{"v":0.6135110483077353,"d":"61.35%"},4.1446875,null,2.6109976851851853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU358*Bilans!F358+AV358","v":3.0849305555555553},2.677486897274633,244.6486715212264,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":44.02282047392215},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB358*Bilans!F358+BC358","v":6.775037037037037},{"v":0.6117586483058723,"d":"61.18%"},4.1446875,null,2.630349537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W358<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W358<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W358<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W358<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.653240740740741},3.170737246680643,289.71818907232705,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":37.17448524736491},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F358<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F358<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F358<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F358<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.9346138888888884},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.128179838157775},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC358*Bilans!F358+CD358","v":6.792592592592593},{"v":0.6101775490730643,"d":"61.02%"},4.1446875,null,2.647905092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN358*Bilans!F358+CO358","v":2.9346138888888884},2.5470233752620537,232.727893356132,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":46.27775549483238}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R369*Bilans!F369+S369","v":6.807141666666666},{"v":0.5926220868524111,"d":"59.26%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.0340625},null,2.7730791666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC369*Bilans!F369+AD369","v":3.7170000000000005},3.6468679245283027,323.5410050943397,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":31.381880936859744},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ369*Bilans!F369+AK369","v":6.802525000000001},{"v":0.593024281424912,"d":"59.30%"},4.0340625,null,2.768462500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU369*Bilans!F369+AV369","v":3.1286416666666668},3.0696106918239,272.32818655188686,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":37.28341685309898},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB369*Bilans!F369+BC369","v":6.807141666666666},{"v":0.5926220868524111,"d":"59.26%"},4.0340625,null,2.7730791666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W369<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W369<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W369<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W369<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM369*Bilans!F369+BN369","v":3.450092592592593},3.384996505939903,300.30842751572334,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":33.80965823721647},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F369<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F369<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F369<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F369<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F369*BT369+BU369","v":2.975451666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0852458814376083},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC369*Bilans!F369+CD369","v":6.851958333333334},{"v":0.5887459181377587,"d":"58.87%"},4.0340625,null,2.817895833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN369*Bilans!F369+CO369","v":2.975451666666667},2.9193110691823905,258.99397978018874,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":39.20293942229757}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R370*Bilans!F370+S370","v":6.747333333333333},{"v":0.6402529394328624,"d":"64.03%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.32},null,2.4273333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC370*Bilans!F370+AD370","v":3.566666666666667},3.0955974842767295,295.87720754716986,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":39.83017838277124},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ370*Bilans!F370+AK370","v":6.710666666666667},{"v":0.643751241804093,"d":"64.38%"},4.32,null,2.3906666666666663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU370*Bilans!F370+AV370","v":3.0199999999999996},2.6211320754716976,250.52780377358488,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":47.040056147422995},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB370*Bilans!F370+BC370","v":6.747333333333333},{"v":0.6402529394328624,"d":"64.03%"},4.32,null,2.4273333333333325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W370<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W370<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W370<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W370<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM370*Bilans!F370+BN370","v":3.566666666666667},3.0955974842767295,295.87720754716986,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":39.83017838277124},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F370<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F370<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F370<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F370<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F370*BT370+BU370","v":2.8728},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.195488721804512},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC370*Bilans!F370+CD370","v":6.723333333333333},{"v":0.6425384234010908,"d":"64.25%"},4.32,null,2.4033333333333324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN370*Bilans!F370+CO370","v":2.8728},2.49337358490566,238.316647245283,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":49.450351422033364}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R371*Bilans!F371+S371","v":6.928141666666667},{"v":0.5660338209981752,"d":"56.60%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.9215625},null,3.006579166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC371*Bilans!F371+AD371","v":3.837},3.7646037735849065,323.82180509433977,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":29.475233430564742},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ371*Bilans!F371+AK371","v":6.961525},{"v":0.5633194594575183,"d":"56.33%"},3.9215625,null,3.0399625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU371*Bilans!F371+AV371","v":3.1896416666666667},3.1294597484276734,269.18830391037744,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":35.45742202172457},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB371*Bilans!F371+BC371","v":6.928141666666667},{"v":0.5660338209981752,"d":"56.60%"},3.9215625,null,3.006579166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W371<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W371<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W371<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W371<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM371*Bilans!F371+BN371","v":3.5056481481481483},3.4395038434661083,295.857521855346,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":32.26121558514647},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F371<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F371<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F371<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F371<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F371*BT371+BU371","v":3.028051666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.0316523661254133},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC371*Bilans!F371+CD371","v":7.006958333333333},{"v":0.5596668787574256,"d":"55.97%"},3.9215625,null,3.0853958333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN371*Bilans!F371+CO371","v":3.028051666666667},2.970918616352202,255.55099208207557,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":37.34958419569357}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17337.855906000303},{"$f":"SUM(AA7:AA372)","v":126.83129399970045},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9227884659550396},{"$f":"SUM(AF7:AF372)/229","v":3.6211898802101903},{"$f":"SUM(AG7:AG372)/Z373","v":3.2785890917308658},{"$f":"SUM(AH7:AH372)","v":7651.643780210303},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17261.609153015856},{"$f":"SUM(AS7:AS372)","v":203.07804698414714},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3880428243571084},{"$f":"SUM(AX7:AX372)/229","v":3.119344925599407},{"$f":"SUM(AY7:AY372)/AR373","v":2.7434100806410537},{"$f":"SUM(AZ7:AZ372)","v":9115.930281166291},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17267.271529866193},{"$f":"SUM(BK7:BK372)","v":197.41567013381254},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6755193271874504},{"$f":"SUM(BP7:BP372)/229","v":3.390103503519998},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.08723599213402},{"$f":"SUM(BR7:BR372)","v":8437.942478184508},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1359.1345829834459},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":960.8554997935591},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17460.282877092846},{"$f":"SUM(CL7:CL372)","v":197.41567013381254},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0634287918971372},{"$f":"SUM(CQ7:CQ372)/229","v":2.815965330031216},{"$f":"SUM(CR7:CR372)/CK373","v":2.5441138181282987},{"$f":"SUM(CS7:CS372)","v":10053.082604998679}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.723656391735468},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A04","index":58,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":10650.281286543694},null,null,"COP",{"$f":"K13","v":3.1942502107079895},{"$f":"L13","v":2.7979860683431776},{"$f":"M13","v":2.971352755931346},{"$f":"N13","v":2.760922764850383},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.888991113186364},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.8721873148590426},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.8873260661107168},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.8986162557064679},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.1942502107079895},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.11100888681363597},{"$f":"1-L3","v":0.12781268514095745},{"$f":"1-M3","v":0.11267393388928315},{"$f":"1-N3","v":0.10138374429353214}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.888991113186364},null,null,"COP-Inst",{"$f":"K14","v":3.3191208479585157},{"$f":"L14","v":2.9445287696224476},{"$f":"M14","v":3.0983341872141548},{"$f":"N14","v":2.8737448328351496}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.11100888681363597},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.3191208479585157},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R7*Bilans!F7+S7","v":4.427033333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.8966218912590073,"d":"89.66%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":0.45765833333333283},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC7*Bilans!F7+AD7","v":3.856},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.837433962264151},{"$f":"AF7*Z7","v":247.3249313207547},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":39.628358402489624},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ7*Bilans!F7+AK7","v":4.431699999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.8956777308933369,"d":"89.57%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":0.462324999999999},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU7*Bilans!F7+AV7","v":3.159416666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.324853773584906},{"$f":"AX7*AR7","v":202.64587917452832},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":48.3655579880252},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB7*Bilans!F7+BC7","v":4.427033333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.8966218912590073,"d":"89.66%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":0.45765833333333283},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W7<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W7<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W7<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W7<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM7*Bilans!F7+BN7","v":3.4917685185185183},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.569414570230608},{"$f":"BP7*BJ7","v":223.96302101415094},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":43.76205043077502},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F7<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F7<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F7<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F7<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F7*BT7+BU7","v":2.897983333333333},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.1677200812058968},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC7*Bilans!F7+CD7","v":4.375966666666666},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.9070852916308018,"d":"90.71%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":0.4065916666666656},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN7*Bilans!F7+CO7","v":2.897983333333333},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.1324783018867923},{"$f":"CQ7*CK7","v":185.87747118396223},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":52.72871939682192}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R8*Bilans!F8+S8","v":4.266333333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":-0.40616666666666656},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0.08692705546638128},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":94.99610914927769},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":9.043890850722308},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC8*Bilans!F8+AD8","v":3.5332962962962964},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.599972746331237},{"$f":"AF8*Z8","v":246.98729479562945},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":58.79979817997638},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":4.1317407407407405},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":-0.5407592592592598},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0.11573231872857352},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":91.9992095594792},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":12.040790440520789},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU8*Bilans!F8+AV8","v":2.9355555555555557},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.160125786163522},{"$f":"AX8*AR8","v":198.72986487609262},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":70.47339260469754},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB8*Bilans!F8+BC8","v":4.266333333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":-0.40616666666666656},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0.08692705546638128},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":94.99610914927769},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":9.043890850722308},null,{"$f":"IF(Bilans!W8<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W8<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W8<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W8<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W8<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM8*Bilans!F8+BN8","v":3.5332962962962964},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.599972746331237},{"$f":"BP8*BJ8","v":246.98729479562945},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":58.79979817997638},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F8<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F8<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F8<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F8<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F8*BT8+BU8","v":2.7112148148148147},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.3859360570907127},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC8*Bilans!F8+CD8","v":4.051},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":-0.6215000000000002},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0.13301230604601394},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":103.90698769395398},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":9.043890850722308},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN8*Bilans!F8+CO8","v":2.7112148148148147},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":1.9950448637316562},{"$f":"CQ8*CK8","v":207.2991021046513},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":78.85308530751405}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":15241.798632397902},null,{"$f":"F9/F11","v":4905.588993378858},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R9*Bilans!F9+S9","v":4.210916666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.850625},null,-0.6397083333333331,0.13188163037409265,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":94.03024120603015},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":14.284758793969845},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC9*Bilans!F9+AD9","v":3.465564814814815},2.550132599580713,239.78958344593516,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":65.9931051011297},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":4.069287037037037},{"v":1,"d":"100.00%"},4.850625,null,-0.7813379629629633,0.16107985320715645,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":90.86763569986684},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":17.447364300133152},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU9*Bilans!F9+AV9","v":2.882777777777778},2.121289308176101,192.75654406936852,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":77.76559278972238},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB9*Bilans!F9+BC9","v":4.210916666666667},{"v":1,"d":"100.00%"},4.850625,null,-0.6397083333333331,0.13188163037409265,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":94.03024120603015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":14.284758793969845},null,{"$f":"IF(Bilans!W9<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W9<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W9<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W9<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W9<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM9*Bilans!F9+BN9","v":3.465564814814815},2.550132599580713,239.78958344593516,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":65.9931051011297},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F9<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F9<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F9<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F9<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F9*BT9+BU9","v":2.6686407407407406},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.4399534788829937},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC9*Bilans!F9+CD9","v":3.97975},{"v":1,"d":"100.00%"},4.850625,null,-0.8708749999999998,0.17953871923721168,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.13546128076278},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":14.284758793969845},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN9*Bilans!F9+CO9","v":2.6686407407407406},1.9637167714884698,212.34741890967592,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":89.46342056309797}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":2222.888567602102},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R10*Bilans!F10+S10","v":3.856541666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A04'!$C$39+'151.A04'!$C$40)","v":5.9896875},null,-2.1331458333333324,0.3561364150188691,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":87.34170496165285},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":48.310795038347145},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC10*Bilans!F10+AD10","v":3.032439814814815},2.2314179769392037,194.89585058795222,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":112.81384111997497},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":3.6699120370370375},{"v":1,"d":"100.00%"},5.9896875,null,-2.319775462962962,0.38729490694847807,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.11497763517158},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":52.53752236482842},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.5452777777777778},1.8729402515723272,155.66938712144662,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":125.01939504514857},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB10*Bilans!F10+BC10","v":3.856541666666667},{"v":1,"d":"100.00%"},5.9896875,null,-2.1331458333333324,0.3561364150188691,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":87.34170496165285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":48.310795038347145},null,{"$f":"IF(Bilans!W10<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W10<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W10<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W10<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W10<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM10*Bilans!F10+BN10","v":3.032439814814815},2.2314179769392037,194.89585058795222,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":112.81384111997497},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F10<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F10<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F10<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F10<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.396390740740741},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.8307609205510444},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC10*Bilans!F10+CD10","v":3.5241250000000006},{"v":1,"d":"100.00%"},5.9896875,null,-2.465562499999999,0.4116345802681691,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.24086541973185},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":48.310795038347145},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN10*Bilans!F10+CO10","v":2.396390740740741},1.7633818658280926,238.48128960005272,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":161.2562270065323}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.1070272403517643},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R11*Bilans!F11+S11","v":3.904666666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A04'!$C$39+'151.A04'!$C$40)","v":5.835},null,-1.930333333333333,0.3308197657812053,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":88.29164010282777},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":43.64835989717223},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC11*Bilans!F11+AD11","v":3.0912592592592594},2.274700209643606,200.83701225168016,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":106.37725305691139},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":3.7241481481481484},{"v":1,"d":"100.00%"},5.835,null,-2.1108518518518515,0.36175695832936616,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":84.20978691802343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":47.73021308197657},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU11*Bilans!F11+AV11","v":2.591111111111111},1.9066666666666667,160.559993723698,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":118.546078961895},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB11*Bilans!F11+BC11","v":3.904666666666667},{"v":1,"d":"100.00%"},5.835,null,-1.930333333333333,0.3308197657812053,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":88.29164010282777},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":43.64835989717223},null,{"$f":"IF(Bilans!W11<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W11<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W11<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W11<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W11<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM11*Bilans!F11+BN11","v":3.0912592592592594},2.274700209643606,200.83701225168016,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":106.37725305691139},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F11<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F11<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F11<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F11<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.4333629629629634},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.772556802961303},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC11*Bilans!F11+CD11","v":3.5860000000000003},{"v":1,"d":"100.00%"},5.835,null,-2.2489999999999997,0.3854327335047129,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.5545672664953},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":43.64835989717223},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN11*Bilans!F11+CO11","v":2.4333629629629634},1.79058784067086,235.5600085321032,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":151.08274090238734}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R12*Bilans!F12+S12","v":3.8384583333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A04'!$C$39+'151.A04'!$C$40)","v":6.047812500000001},null,-2.2093541666666674,0.3653145937752976,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":86.98204820957992},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":50.065451790420106},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC12*Bilans!F12+AD12","v":3.0103379629629625},2.2151543501048216,192.67866247247827,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":115.2386195867613},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":3.649532407407407},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.398280092592594,0.3965533145401901,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":82.7008596255533},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":54.34664037444671},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU12*Bilans!F12+AV12","v":2.5280555555555555},1.8602672955974844,153.84570447921524,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":127.4559724451342},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB12*Bilans!F12+BF8","v":4.190958333333334},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.8568541666666674,0.30702905664927066,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":94.96993535885909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":42.077564641140924},null,{"$f":"IF(Bilans!W12<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W12<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W12<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W12<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W12<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM12*Bilans!F12+BN12","v":3.0103379629629625},2.2151543501048216,210.37306543935043,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":109.58600878602749},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F12<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F12<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F12<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F12<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.3824981481481484},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.853098482840529},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC12*Bilans!F12+CD12","v":3.500875},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.5469375000000007,0.42113367436573146,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":136.62636632563428},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":42.077564641140924},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN12*Bilans!F12+CO12","v":2.3824981481481484},1.7531590146750526,239.52774576608178,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":154.81173354303917}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":14904.678661649146},null,{"$f":"F13/F15","v":5646.0441722537935},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.1942502107079895},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.7979860683431776},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.971352755931346},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.760922764850383},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R13*Bilans!F13+S13","v":3.8620833333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A04'!$C$39+'151.A04'!$C$40)","v":5.971875},null,-2.1097916666666663,0.3532879818594104,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":87.45163265306122},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":47.77336734693877},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC13*Bilans!F13+AD13","v":3.0392129629629627},2.236401991614256,195.5770054352244,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":112.07144000430182},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":3.6761574074074077},{"v":1,"d":"100.00%"},5.971875,null,-2.295717592592592,0.3844215748977653,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.2415925344497},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":51.98340746555031},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU13*Bilans!F13+AV13","v":2.5505555555555555},1.8768238993710693,156.22981029036356,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":124.27315604052914},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB13*Bilans!F13+BC13","v":3.8620833333333335},{"v":1,"d":"100.00%"},5.971875,null,-2.1097916666666663,0.3532879818594104,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":87.45163265306122},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":47.77336734693877},null,{"$f":"IF(Bilans!W13<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W13<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W13<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W13<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W13<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM13*Bilans!F13+BN13","v":3.0392129629629627},2.236401991614256,195.5770054352244,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":112.07144000430182},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F13<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F13<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F13<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F13<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F13*BT13+BU13","v":2.4006481481481483},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.8239672927835846},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC13*Bilans!F13+CD13","v":3.5312500000000004},{"v":1,"d":"100.00%"},5.971875,null,-2.4406249999999994,0.4086865515436943,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":134.8163134484563},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":47.77336734693877},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN13*Bilans!F13+CO13","v":2.4006481481481483},1.7665146750524112,238.1549961431638,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":160.0774596671361}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":2560.0085383508554},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.3191208479585157},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9445287696224476},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0983341872141548},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.8737448328351496},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R14*Bilans!F14+S14","v":4.063916666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A04'!$C$39+'151.A04'!$C$40)","v":5.323125},null,-1.2592083333333335,0.23655434229580058,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":91.35009017259598},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":28.304909827404018},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC14*Bilans!F14+AD14","v":3.285898148148148},2.4179250524109017,220.87767156831475,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":85.25000407379275},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":3.9036203703703705},{"v":1,"d":"100.00%"},5.323125,null,-1.4195046296296296,0.26666753638692114,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":87.74689593362295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":31.90810406637705},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.742777777777778},2.0182704402515728,177.09696628666214,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":97.24585874211414},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB14*Bilans!F14+BC14","v":4.063916666666667},{"v":1,"d":"100.00%"},5.323125,null,-1.2592083333333335,0.23655434229580058,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":91.35009017259598},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":28.304909827404018},null,{"$f":"IF(Bilans!W14<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W14<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W14<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W14<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W14<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM14*Bilans!F14+BN14","v":3.285898148148148},2.4179250524109017,220.87767156831475,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":85.25000407379275},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F14<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F14<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F14<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F14<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.5557074074074078},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.591960477710744},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC14*Bilans!F14+CD14","v":3.7907500000000005},{"v":1,"d":"100.00%"},5.323125,null,-1.5323749999999996,0.28787131619114703,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.36712868380886},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":28.304909827404018},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN14*Bilans!F14+CO14","v":2.5557074074074078},1.8806148846960171,224.48359894619583,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":118.39272177280559}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.639844501198701},{"$nulls":4},{"$f":"F11","v":3.1070272403517643},{"$f":"F15","v":2.639844501198701},{"$f":"F28","v":2.84593089742891},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R15*Bilans!F15+S15","v":3.8997083333333338},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A04'!$C$39+'151.A04'!$C$40)","v":5.8509375},null,-1.951229166666666,0.33349000338264867,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.19426902739946},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":44.12823097260053},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC15*Bilans!F15+AD15","v":3.0851990740740742},2.2702408280922435,200.22223034975343,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":107.03931144010946},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":3.7185601851851855},{"v":1,"d":"100.00%"},5.8509375,null,-2.132377314814814,0.3644505371685844,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":84.09749379550999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":48.22500620449001},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.586388888888889},1.9031918238993712,160.05366260204272,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":119.21227200674},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB15*Bilans!F15+BC15","v":3.8997083333333338},{"v":1,"d":"100.00%"},5.8509375,null,-1.951229166666666,0.33349000338264867,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.19426902739946},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":44.12823097260053},null,{"$f":"IF(Bilans!W15<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W15<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W15<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W15<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W15<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM15*Bilans!F15+BN15","v":3.0851990740740742},2.2702408280922435,200.22223034975343,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":107.03931144010946},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F15<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F15<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F15<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F15<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.429553703703704},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.778471735778328},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC15*Bilans!F15+CD15","v":3.5796250000000005},{"v":1,"d":"100.00%"},5.8509375,null,-2.271312499999999,0.3881963360572557,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":131.93430366394273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":44.12823097260053},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN15*Bilans!F15+CO15","v":2.429553703703704},1.7877848008385748,235.8701427996179,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":152.12437682635706}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.706901119706598},{"$f":"F19","v":3.706901119706598},{"$f":"F19","v":3.706901119706598},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R16*Bilans!F16+S16","v":4.2908333333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.59375},null,-0.3029166666666665,0.0659410430839002,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":95.4141224489796},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":6.735877551020406},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC16*Bilans!F16+AD16","v":3.5632407407407407},2.6220073375262056,250.17652916484835,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":55.632025563155345},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":4.159351851851851},{"v":1,"d":"100.00%"},4.59375,null,-0.4343981481481487,0.09456286218190992,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":92.4904036281179},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":9.659596371882099},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU16*Bilans!F16+AV16","v":2.958888888888889},2.177295597484277,201.3789486290449,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":67.25941968242833},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB16*Bilans!F16+BC16","v":4.2908333333333335},{"v":1,"d":"100.00%"},4.59375,null,-0.3029166666666665,0.0659410430839002,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":95.4141224489796},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":6.735877551020406},null,{"$f":"IF(Bilans!W16<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W16<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W16<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W16<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W16<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM16*Bilans!F16+BN16","v":3.5632407407407407},2.6220073375262056,250.17652916484835,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":55.632025563155345},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F16<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F16<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F16<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F16<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.7300370370370373},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.3625917434304244},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC16*Bilans!F16+CD16","v":4.0825000000000005},{"v":1,"d":"100.00%"},4.59375,null,-0.5112499999999995,0.11129251700680262,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.0387074829932},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":6.735877551020406},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN16*Bilans!F16+CO16","v":2.7300370370370373},2.0088951781970654,204.98506745204585,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":74.21282656502386}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":699.5751249385238},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R17*Bilans!F17+S17","v":4.252916666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.715625},null,-0.4627083333333335,0.09812237685001107,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":94.76479125248508},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":10.310208747514912},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC17*Bilans!F17+AD17","v":3.5168981481481483},2.5879061844863736,245.24238935386634,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":60.53780929169979},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":4.11662037037037},{"v":1,"d":"100.00%"},4.715625,null,-0.5990046296296301,0.12702550131310908,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":91.72779544952505},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":13.347204550474935},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.9227777777777777},2.1507232704402517,197.28110421947696,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":72.23606276064848},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB17*Bilans!F17+BC17","v":4.252916666666667},{"v":1,"d":"100.00%"},4.715625,null,-0.4627083333333335,0.09812237685001107,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":94.76479125248508},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":10.310208747514912},null,{"$f":"IF(Bilans!W17<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W17<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W17<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W17<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W17<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM17*Bilans!F17+BN17","v":3.5168981481481483},2.5879061844863736,245.24238935386634,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":60.53780929169979},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F17<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F17<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F17<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F17<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.7009074074074073},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.3988577227132173},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC17*Bilans!F17+CD17","v":4.03375},{"v":1,"d":"100.00%"},4.715625,null,-0.6818749999999998,0.144599072233267,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":104.93040092776673},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":10.310208747514912},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN17*Bilans!F17+CO17","v":2.7009074074074073},1.9874601677148849,208.54499222628937,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":81.40730390548855}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":10650.281286543694},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R18*Bilans!F18+S18","v":4.240375},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.7559375},null,-0.5155624999999997,0.10840396872330633,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":94.54707214665878},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":11.49542785334121},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC18*Bilans!F18+AD18","v":3.5015694444444443},2.576626572327044,243.61249842880315,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":62.164530502067265},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":4.102486111111111},{"v":1,"d":"100.00%"},4.7559375,null,-0.6534513888888887,0.13739696724124079,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":91.47258210132071},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":14.569917898679275},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.9108333333333336},2.1419339622641513,195.92823021881475,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":73.88542235477047},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB18*Bilans!F18+BC18","v":4.240375},{"v":1,"d":"100.00%"},4.7559375,null,-0.5155624999999997,0.10840396872330633,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":94.54707214665878},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":11.49542785334121},null,{"$f":"IF(Bilans!W18<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W18<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W18<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W18<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W18<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM18*Bilans!F18+BN18","v":3.5015694444444443},2.576626572327044,243.61249842880315,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":62.164530502067265},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F18<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F18<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F18<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F18<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.6912722222222225},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.411026177210695},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC18*Bilans!F18+CD18","v":4.017625},{"v":1,"d":"100.00%"},4.7559375,null,-0.7383125000000001,0.15524016032590843,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":105.88725983967409},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":11.49542785334121},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN18*Bilans!F18+CO18","v":2.6912722222222225},1.980370125786164,209.69596608784758,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":83.80336255744658}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.706901119706598},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":11208.056159057125},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R19*Bilans!F19+S19","v":4.2071250000000004},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.8628125},null,-0.6556875,0.13483709273182956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":93.96318045112781},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":14.644319548872177},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC19*Bilans!F19+AD19","v":3.4609305555555556},2.5467224842767298,239.29814434903886,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":66.48666153041096},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":4.065013888888889},{"v":1,"d":"100.00%"},4.8628125,null,-0.7977986111111113,0.16406115002606234,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":90.78922864854442},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":17.818271351455564},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.879166666666667},2.1186320754716985,192.34897192214027,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":78.2656284888946},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB19*Bilans!F19+BC19","v":4.2071250000000004},{"v":1,"d":"100.00%"},4.8628125,null,-0.6556875,0.13483709273182956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":93.96318045112781},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":14.644319548872177},null,{"$f":"IF(Bilans!W19<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W19<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W19<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W19<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W19<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM19*Bilans!F19+BN19","v":3.4609305555555556},2.5467224842767298,239.29814434903886,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":66.48666153041096},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F19<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F19<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F19<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F19<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.6657277777777777},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.4437124737668054},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC19*Bilans!F19+CD19","v":3.9748750000000004},{"v":1,"d":"100.00%"},4.8628125,null,-0.8879375,0.18259751943962468,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.42490248056036},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":14.644319548872177},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN19*Bilans!F19+CO19","v":2.6657277777777777},1.9615732704402518,212.68339055595817,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":90.19522509623872}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":12203.238321519562},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R20*Bilans!F20+S20","v":3.9924583333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A04'!$C$39+'151.A04'!$C$40)","v":5.5528125},null,-1.5603541666666665,0.2810024949818973,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":89.99512020935337},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":35.17237979064663},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC20*Bilans!F20+AD20","v":3.198560185185185},2.35365749475891,211.81768917247362,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":94.69717837321089},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":3.823087962962963},{"v":1,"d":"100.00%"},5.5528125,null,-1.729724537037037,0.31150422187621807,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":86.17729530830849},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":38.990204691691524},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.6747222222222224},1.9681918238993714,169.61344803157442,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":106.78002473495428},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB20*Bilans!F20+BC20","v":3.9924583333333334},{"v":1,"d":"100.00%"},5.5528125,null,-1.5603541666666665,0.2810024949818973,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":89.99512020935337},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":35.17237979064663},null,{"$f":"IF(Bilans!W20<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W20<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W20<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W20<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W20<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM20*Bilans!F20+BN20","v":3.198560185185185},2.35365749475891,211.81768917247362,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":94.69717837321089},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F20<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F20<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F20<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F20<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.5008092592592597},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.6708117446426596},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC20*Bilans!F20+CD20","v":3.698875},{"v":1,"d":"100.00%"},5.5528125,null,-1.8539374999999998,0.3338736000900444,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":124.83362639990996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":35.17237979064663},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN20*Bilans!F20+CO20","v":2.5008092592592597},1.8402181341719082,229.72110305555537,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":132.8812228564103}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R21*Bilans!F21+S21","v":3.7625625},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A04'!$C$39+'151.A04'!$C$40)","v":6.22125},null,-2.4586875000000004,0.3952079566003617,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":85.40268444846295},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":55.80731555153709},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC21*Bilans!F21+AD21","v":2.9536875},2.1734681603773587,185.62001545948883,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":122.6797631878658},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ21*Bilans!F21+AK21","v":3.4241875000000004},{"v":1,"d":"100.00%"},6.22125,null,-2.7970625,0.44959815149688565,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":77.7222450271248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":63.48775497287524},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU21*Bilans!F21+AV21","v":2.3396000000000003},1.7215924528301891,133.80603045571675,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":140.1369685614369},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB21*Bilans!F21+BC21","v":3.5749999999999993},{"v":1,"d":"100.00%"},6.22125,null,-2.646250000000001,0.4253566405465141,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":81.14538878842677},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":60.06461121157327},null,{"$f":"IF(Bilans!W21<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W21<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W21<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W21<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W21<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM21*Bilans!F21+BN21","v":2.268},1.6689056603773584,135.42399866252688,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":140.20561852425928},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F21<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F21<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F21<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F21<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F21*BT21+BU21","v":2.3396000000000003},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.923747649170798},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC21*Bilans!F21+CD21","v":3.1690625},{"v":1,"d":"100.00%"},6.22125,null,-3.0521875000000005,0.4906067912397027,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":140.71939320876032},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":60.06461121157327},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN21*Bilans!F21+CO21","v":1.7199375},1.2656143867924528,178.09648854571122,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":220.91409572186495}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R22*Bilans!F22+S22","v":4.359958333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.3715625},null,-0.011604166666666416,2.65446660471317E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.56050117949817},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0.2569988205018173},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC22*Bilans!F22+AD22","v":3.6477268518518517},2.6841763626834383,259.18541483487525,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":46.73795998320281},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":4.237254629629629},{"v":1,"d":"100.00%"},4.3715625,null,-0.13430787037037017,0.030723081362869727,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":93.84296807015036},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":2.9745319298496398},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU22*Bilans!F22+AV22","v":3.0247222222222225},2.225738993710692,208.86995331928108,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":58.226914779878925},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB22*Bilans!F22+BC22","v":4.359958333333333},{"v":1,"d":"100.00%"},4.3715625,null,-0.011604166666666416,2.65446660471317E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.56050117949817},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0.2569988205018173},null,{"$f":"IF(Bilans!W22<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W22<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W22<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W22<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W22<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM22*Bilans!F22+BN22","v":3.6477268518518517},2.6841763626834383,259.18541483487525,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":46.73795998320281},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F22<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F22<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F22<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F22<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.7831425925925926},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.2984296329023213},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC22*Bilans!F22+CD22","v":4.171375},{"v":1,"d":"100.00%"},4.3715625,null,-0.2001874999999993,0.045793123168203435,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.77170687683179},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0.2569988205018173},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN22*Bilans!F22+CO22","v":2.7831425925925926},2.04797285115304,198.18582844349146,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":61.287171421091195}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R23*Bilans!F23+S23","v":4.143541666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A04'!$C$39+'151.A04'!$C$40)","v":5.0671875},null,-0.9236458333333335,0.18227978209476825,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":92.8214662349676},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":20.69103376503238},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC23*Bilans!F23+AD23","v":3.3832175925925925},2.4895374737945493,231.0825185645073,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":74.78859726843099},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":3.9933564814814813},{"v":1,"d":"100.00%"},5.0671875,null,-1.073831018518519,0.21191854821210362,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":89.45709579607357},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":24.05540420392641},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.818611111111111},2.0740723270440253,185.5404868483626,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":86.67063697781835},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB23*Bilans!F23+BC23","v":4.143541666666667},{"v":1,"d":"100.00%"},5.0671875,null,-0.9236458333333335,0.18227978209476825,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":92.8214662349676},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":20.69103376503238},null,{"$f":"IF(Bilans!W23<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W23<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W23<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W23<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W23<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM23*Bilans!F23+BN23","v":3.3832175925925925},2.4895374737945493,231.0825185645073,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":74.78859726843099},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F23<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F23<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F23<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F23<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.6168796296296297},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.507994749188849},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC23*Bilans!F23+CD23","v":3.8931250000000004},{"v":1,"d":"100.00%"},5.0671875,null,-1.1740624999999998,0.23169904409497374,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.28080095590502},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":20.69103376503238},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN23*Bilans!F23+CO23","v":2.6168796296296297},1.9256284067085956,218.13672825539294,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":102.57950870369324}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R24*Bilans!F24+S24","v":3.8131406250000004},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A04'!$C$39+'151.A04'!$C$40)","v":6.1115625},null,-2.2984218749999994,0.37607761926675864,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":86.46160371606075},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":52.11589628393924},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC24*Bilans!F24+AD24","v":2.9884218750000002},2.1990274174528306,190.13143712855913,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":117.94986917606748},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ24*Bilans!F24+AK24","v":3.4735468750000003},{"v":1,"d":"100.00%"},6.1115625,null,-2.6380156249999995,0.4316434013396737,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":78.76143655085136},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":59.81606344914863},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU24*Bilans!F24+AV24","v":2.3669000000000002},1.741681132075472,137.17730797577724,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":135.49845924670825},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB24*Bilans!F24+BC24","v":3.62375},{"v":1,"d":"100.00%"},6.1115625,null,-2.4878125,0.40706652349542366,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":82.16723884031292},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":56.41026115968707},null,{"$f":"IF(Bilans!W24<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W24<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W24<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W24<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W24<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM24*Bilans!F24+BN24","v":2.3097083333333335},1.6995966981132078,139.65116782607515,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":135.13446637759856},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F24<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F24<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F24<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F24<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F24*BT24+BU24","v":2.3669000000000002},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.8784908530144913},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC24*Bilans!F24+CD24","v":3.214765625},{"v":1,"d":"100.00%"},6.1115625,null,-2.8967968749999997,0.47398629646673823,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.10351370353325},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":56.41026115968707},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN24*Bilans!F24+CO24","v":1.7424843749999999},1.282205483490566,177.07708255998486,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":211.7122807149699}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R25*Bilans!F25+S25","v":3.951041666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A04'!$C$39+'151.A04'!$C$40)","v":5.6859375},null,-1.7348958333333329,0.3051204543372721,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":89.19647568013193},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":39.16602431986809},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC25*Bilans!F25+AD25","v":3.1479398148148148},2.3164085429769394,206.61547826889242,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":100.19738380151168},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":3.776412037037037},{"v":1,"d":"100.00%"},5.6859375,null,-1.9095254629629625,0.33583300255462933,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.25413620958139},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":43.108363790418615},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.635277777777778},1.939166666666667,165.32197913307994,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":112.32375699588496},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB25*Bilans!F25+BC25","v":3.951041666666667},{"v":1,"d":"100.00%"},5.6859375,null,-1.7348958333333329,0.3051204543372721,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":89.19647568013193},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":39.16602431986809},null,{"$f":"IF(Bilans!W25<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W25<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W25<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W25<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W25<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM25*Bilans!F25+BN25","v":3.1479398148148148},2.3164085429769394,206.61547826889242,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":100.19738380151168},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F25<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F25<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F25<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F25<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.468990740740741},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.718118439458318},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC25*Bilans!F25+CD25","v":3.6456250000000003},{"v":1,"d":"100.00%"},5.6859375,null,-2.0403124999999993,0.35883484473756516,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.00366515526244},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":39.16602431986809},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN25*Bilans!F25+CO25","v":2.468990740740741},1.8168045073375265,232.55763580980428,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":141.4116209487397}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":15208.394243074517},null,{"$f":"F26/F28","v":5343.908475365367},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R26*Bilans!F26+S26","v":3.7902291666666668},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A04'!$C$39+'151.A04'!$C$40)","v":6.16125},null,-2.371020833333333,0.38482788936227763,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.98260590383444},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":53.787394096165535},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC26*Bilans!F26+AD26","v":2.9726875},2.1874492924528304,188.0825904475932,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":120.09208481166483},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ26*Bilans!F26+AK26","v":3.4511875000000005},{"v":1,"d":"100.00%"},6.16125,null,-2.7100624999999994,0.4398559545546763,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":78.29133323189288},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":61.4786667681071},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU26*Bilans!F26+AV26","v":2.354533333333334},1.7325811320754723,135.646086762611,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":137.59959586465826},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB26*Bilans!F26+BC26","v":3.601666666666666},{"v":1,"d":"100.00%"},6.16125,null,-2.5595833333333338,0.41543247447081905,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":81.70500304321361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":58.06499695678637},null,{"$f":"IF(Bilans!W26<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W26<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W26<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W26<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W26<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM26*Bilans!F26+BN26","v":2.290814814814815},1.68569392033543,137.729626890933,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":137.42970124538328},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F26<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F26<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F26<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F26<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F26*BT26+BU26","v":2.354533333333334},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.8988617702021626},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC26*Bilans!F26+CD26","v":3.1940625},{"v":1,"d":"100.00%"},6.16125,null,-2.9671875,0.4815885575167377,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.28841144248324},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":58.06499695678637},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN26*Bilans!F26+CO26","v":1.7322708333333332},1.2746898584905662,177.54952547099472,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":215.86523331991373}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":2256.292956925485},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R27*Bilans!F27+S27","v":3.973208333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A04'!$C$39+'151.A04'!$C$40)","v":5.6146875000000005},null,-1.6414791666666666,0.2923545017717667,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":89.62507146435132},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":37.02742853564868},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC27*Bilans!F27+AD27","v":3.175032407407407},2.336344601677149,209.3950518906659,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":97.25137991347665},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":3.801393518518519},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.8132939814814817,0.3229554594946703,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":85.74938366635126},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":40.90311633364873},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU27*Bilans!F27+AV27","v":2.656388888888889},1.9547012578616354,167.61442811347678,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":109.35510230660667},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB27*Bilans!F27+BC27","v":3.973208333333334},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.6414791666666666,0.2923545017717667,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":89.62507146435132},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":37.02742853564868},null,{"$f":"IF(Bilans!W27<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W27<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W27<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W27<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W27<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM27*Bilans!F27+BN27","v":3.175032407407407},2.336344601677149,209.3950518906659,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":97.25137991347665},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F27<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F27<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F27<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F27<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F27*BT27+BU27","v":2.4860203703703707},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.6926487447214082},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC27*Bilans!F27+CD27","v":3.674125},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.9405625000000004,0.34562253019424505,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.30687746980576},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":37.02742853564868},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN27*Bilans!F27+CO27","v":2.4860203703703707},1.8293357442348013,231.05768569820097,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":136.83370854044682}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.84593089742891},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R28*Bilans!F28+S28","v":4.238041666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.7634375},null,-0.5253958333333335,0.11029762295261215,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":94.50641074591616},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":11.716089254083844},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC28*Bilans!F28+AD28","v":3.4987175925925924},2.5745280398322854,243.30940440926835,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":62.467393542954746},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":4.099856481481481},{"v":1,"d":"100.00%"},4.7634375,null,-0.6635810185185189,0.1393071743921315,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":91.4249436681318},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":14.797556331868188},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU28*Bilans!F28+AV28","v":2.908611111111111},2.140298742138365,195.67669193297337,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":74.19245307137174},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB28*Bilans!F28+BC28","v":4.238041666666667},{"v":1,"d":"100.00%"},4.7634375,null,-0.5253958333333335,0.11029762295261215,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":94.50641074591616},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":11.716089254083844},null,{"$f":"IF(Bilans!W28<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W28<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W28<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W28<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W28<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM28*Bilans!F28+BN28","v":3.4987175925925924},2.5745280398322854,243.30940440926835,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":62.467393542954746},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F28<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F28<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F28<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F28<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F28*BT28+BU28","v":2.6894796296296297},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.413299695177162},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC28*Bilans!F28+CD28","v":4.0146250000000006},{"v":1,"d":"100.00%"},4.7634375,null,-0.7488124999999997,0.1572000262415534,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.06529997375844},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":11.716089254083844},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN28*Bilans!F28+CO28","v":2.6894796296296297},1.9790510482180297,209.9086430926264,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":84.25003996950466}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R29*Bilans!F29+S29","v":4.044083333333333},{"v":0.7499381812936596,"d":"74.99%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.0328125000000004},null,1.0112708333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC29*Bilans!F29+AD29","v":4.8549999999999995},4.21377358490566,272.57847877358495,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":19.80335993820804},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ29*Bilans!F29+AK29","v":5.38075},{"v":0.5636412210193747,"d":"56.36%"},3.0328125000000004,null,2.3479374999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU29*Bilans!F29+AV29","v":3.6172916666666666},3.549040880503145,229.57858195754724,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.512514453812045},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB29*Bilans!F29+BC29","v":4.044083333333333},{"v":0.7499381812936596,"d":"74.99%"},3.0328125000000004,null,1.0112708333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W29<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W29<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W29<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W29<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM29*Bilans!F29+BN29","v":3.8478935185185184},3.339681167016072,216.03562549135222,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":24.98647949515429},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F29<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F29<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F29<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F29<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F29*BT29+BU29","v":3.3392083333333336},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.7491546149910784},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC29*Bilans!F29+CD29","v":5.258416666666667},{"v":0.5767539341690306,"d":"57.68%"},3.0328125000000004,null,2.225604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN29*Bilans!F29+CO29","v":3.3392083333333336},3.2762044025157238,211.92947228773593,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":25.47059485541349}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17442.531898626938},null,{"$f":"F30/F32","v":6656.743217788538},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R30*Bilans!F30+S30","v":4.27715},{"v":0.8423395251510936,"d":"84.23%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.6028124999999998},null,0.6743375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC30*Bilans!F30+AD30","v":4.247},3.1251509433962266,244.9102665566038,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":32.348541504410356},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ30*Bilans!F30+AK30","v":4.80315},{"v":0.7500936885169108,"d":"75.01%"},3.6028124999999998,null,1.2003374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU30*Bilans!F30+AV30","v":3.3386250000000004},2.897674528301887,227.08350859669815,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":34.888002090160136},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB30*Bilans!F30+BC30","v":4.27715},{"v":0.8423395251510936,"d":"84.23%"},3.6028124999999998,null,0.6743375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W30<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W30<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W30<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W30<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM30*Bilans!F30+BN30","v":3.631152777777778},2.6719803459119498,209.39641975825475,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":37.83488720441785},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F30<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F30<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F30<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F30<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F30*BT30+BU30","v":3.070675},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.989570696996589},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC30*Bilans!F30+CD30","v":4.72135},{"v":0.7630894765268408,"d":"76.31%"},3.6028124999999998,null,1.1185375000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN30*Bilans!F30+CO30","v":3.070675},2.665114150943396,208.8583332240566,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":37.932362095715405}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":2256.292956925485},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R31*Bilans!F31+S31","v":4.3749},{"v":0.8781629294383871,"d":"87.82%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.841875},null,0.5330250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC31*Bilans!F31+AD31","v":3.992},2.9375094339622643,247.05923094339622,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":36.93450265916448},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ31*Bilans!F31+AK31","v":4.5609},{"v":0.8423501940406498,"d":"84.24%"},3.841875,null,0.7190250000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU31*Bilans!F31+AV31","v":3.22175},2.3707216981132078,199.38954841981132,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":45.76473488488697},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB31*Bilans!F31+BC31","v":4.3749},{"v":0.8781629294383871,"d":"87.82%"},3.841875,null,0.5330250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W31<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W31<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W31<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W31<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM31*Bilans!F31+BN31","v":3.54025},2.6050896226415095,219.10106271226414,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":41.64749230008745},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F31<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F31<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F31<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F31<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F31*BT31+BU31","v":2.95805},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.103395818191038},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC31*Bilans!F31+CD31","v":4.4961},{"v":0.8544905584840194,"d":"85.45%"},3.841875,null,0.6542250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN31*Bilans!F31+CO31","v":2.95805},2.176678301886793,183.0695285801887,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":49.84450385063963}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R37*Bilans!F37+S37","v":4.292291666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.5890625},null,-0.29677083333333254,0.06466916354556787,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":95.43882022471911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":6.598679775280881},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC37*Bilans!F37+AD37","v":3.565023148148148},2.62331892033543,250.36646282999732,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":55.443715402739016},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":4.160995370370371},{"v":1,"d":"100.00%"},4.5890625,null,-0.42806712962962923,0.09327986481544526,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":92.519455793894},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":9.518044206105994},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU37*Bilans!F37+AV37","v":2.960277777777778},2.1783176100628934,201.53675982927467,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":67.06831196971459},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB37*Bilans!F37+BC37","v":4.292291666666667},{"v":1,"d":"100.00%"},4.5890625,null,-0.29677083333333254,0.06466916354556787,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":95.43882022471911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":6.598679775280881},null,{"$f":"IF(Bilans!W37<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W37<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W37<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W37<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W37<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM37*Bilans!F37+BN37","v":3.565023148148148},2.62331892033543,250.36646282999732,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":55.443715402739016},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F37<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F37<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F37<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F37<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.7311574074074074},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3612123472276374},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC37*Bilans!F37+CD37","v":4.0843750000000005},{"v":1,"d":"100.00%"},4.5890625,null,-0.5046874999999993,0.10997616615594129,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":101.92752383384405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":6.598679775280881},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN37*Bilans!F37+CO37","v":2.7311574074074074},2.009719601677149,204.84574259929119,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":73.93759586023994}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R44*Bilans!F44+S44","v":4.237166666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.76625},null,-0.5290833333333333,0.1110062068362619,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":94.49115027537371},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":11.798849724626276},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC44*Bilans!F44+AD44","v":3.497648148148148},2.5737410901467506,243.19575611896076,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":62.58098465571743},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":4.098870370370371},{"v":1,"d":"100.00%"},4.76625,null,-0.6673796296296297,0.1400219521908481,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":91.40706670163475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":14.882933298365243},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU44*Bilans!F44+AV44","v":2.907777777777778},2.1396855345911954,195.5823783809004,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":74.30760348745135},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB44*Bilans!F44+BC44","v":4.237166666666667},{"v":1,"d":"100.00%"},4.76625,null,-0.5290833333333333,0.1110062068362619,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":94.49115027537371},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":11.798849724626276},null,{"$f":"IF(Bilans!W44<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W44<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W44<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W44<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W44<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM44*Bilans!F44+BN44","v":3.497648148148148},2.5737410901467506,243.19575611896076,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":62.58098465571743},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F44<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F44<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F44<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F44<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.6888074074074075},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.41415304596007},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC44*Bilans!F44+CD44","v":4.0135000000000005},{"v":1,"d":"100.00%"},4.76625,null,-0.7527499999999998,0.1579333857854707,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.13206661421452},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":11.798849724626276},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN44*Bilans!F44+CO44","v":2.6888074074074075},1.9785563941299793,209.98827902178306,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":84.4176167877039}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R61*Bilans!F61+S61","v":4.163375},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A04'!$C$39+'151.A04'!$C$40)","v":5.0034374999999995},null,-0.8400624999999993,0.16789707076384972,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":93.18096627318718},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":18.8015337268128},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC61*Bilans!F61+AD61","v":3.4074583333333335},2.507375,233.6396253092327,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":72.19393423515677},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":4.015708333333333},{"v":1,"d":"100.00%"},5.0034374999999995,null,-0.9877291666666661,0.1974101138800407,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":89.87602192242834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":22.106478077571655},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU61*Bilans!F61+AV61","v":2.8375000000000004},2.087971698113208,187.6585901130326,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":84.04496199589641},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB61*Bilans!F61+BC61","v":4.163375},{"v":1,"d":"100.00%"},5.0034374999999995,null,-0.8400624999999993,0.16789707076384972,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":93.18096627318718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":18.8015337268128},null,{"$f":"IF(Bilans!W61<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W61<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W61<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W61<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W61<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM61*Bilans!F61+BN61","v":3.4074583333333335},2.507375,233.6396253092327,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":72.19393423515677},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F61<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F61<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F61<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F61<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F61*BT61+BU61","v":2.6321166666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.48768734921831},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC61*Bilans!F61+CD61","v":3.9186250000000005},{"v":1,"d":"100.00%"},5.0034374999999995,null,-1.084812499999999,0.2168134407594777,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.7656865592405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":18.8015337268128},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN61*Bilans!F61+CO61","v":2.6321166666666667},1.936840566037736,216.47231561899557,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":98.69362944714406}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R71*Bilans!F71+S71","v":4.3170166666666665},{"v":0.8571457526609811,"d":"85.71%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.7003125},null,0.6167041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC71*Bilans!F71+AD71","v":4.143},3.048622641509434,246.04671183962267,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":34.150725505486555},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ71*Bilans!F71+AK71","v":4.70435},{"v":0.7865725339313614,"d":"78.66%"},3.7003125,null,1.0040375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU71*Bilans!F71+AV71","v":3.2909583333333337},2.8563034591194967,230.5251114268868,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":36.45014491285687},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB71*Bilans!F71+BC71","v":4.3170166666666665},{"v":0.8571457526609811,"d":"85.71%"},3.7003125,null,0.6167041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W71<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W71<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W71<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W71<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM71*Bilans!F71+BN71","v":3.594078703703704},2.644699423480084,213.4470787205189,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":39.36654353824494},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F71<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F71<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F71<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F71<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F71*BT71+BU71","v":3.0247416666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0349699285613925},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC71*Bilans!F71+CD71","v":4.629483333333333},{"v":0.7992927576511418,"d":"79.93%"},3.7003125,null,0.9291708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN71*Bilans!F71+CO71","v":3.0247416666666664},2.6252474842767293,211.87716133726414,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":39.65823246134208}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R77*Bilans!F77+S77","v":4.4278},{"v":0.8968901034373729,"d":"89.69%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.97125},null,0.45655000000000046,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC77*Bilans!F77+AD77","v":3.8539999999999996},2.835962264150943,247.32426905660375,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":39.669392439423575},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ77*Bilans!F77+AK77","v":4.429799999999999},{"v":0.8964851686306381,"d":"89.65%"},3.97125,null,0.45854999999999935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU77*Bilans!F77+AV77","v":3.1585},2.3241792452830192,202.6916719811321,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":48.4045713033207},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB77*Bilans!F77+BC77","v":4.4278},{"v":0.8968901034373729,"d":"89.69%"},3.97125,null,0.45655000000000046,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W77<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W77<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W77<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W77<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM77*Bilans!F77+BN77","v":3.4910555555555556},2.5688899371069183,224.03289141509433,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":43.793585071495286},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F77<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F77<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F77<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F77<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F77*BT77+BU77","v":2.8971},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.1686859273066172},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC77*Bilans!F77+CD77","v":4.3742},{"v":0.9078802981116547,"d":"90.79%"},3.97125,null,0.40295000000000014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN77*Bilans!F77+CO77","v":2.8971},2.1318283018867925,185.91674620754716,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":52.772026668578384}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R94*Bilans!F94+S94","v":4.3445},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.42125},null,-0.07674999999999965,0.01735934407690125,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":96.3086106870229},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":1.7013893129770914},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC94*Bilans!F94+AD94","v":3.628833333333333},2.6702735849056602,257.1703391165202,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":48.721151343585504},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":4.219833333333333},{"v":1,"d":"100.00%"},4.42125,null,-0.2014166666666668,0.045556497973800805,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":93.54500763358777},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":4.464992366412217},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU94*Bilans!F94+AV94","v":3.0100000000000002},2.214905660377359,207.19336690767682,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":60.24209734586023},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB94*Bilans!F94+BC94","v":4.3445},{"v":1,"d":"100.00%"},4.42125,null,-0.07674999999999965,0.01735934407690125,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":96.3086106870229},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":1.7013893129770914},null,{"$f":"IF(Bilans!W94<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W94<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W94<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W94<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W94<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM94*Bilans!F94+BN94","v":3.628833333333333},2.6702735849056602,257.1703391165202,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":48.721151343585504},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F94<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F94<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F94<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F94<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F94*BT94+BU94","v":2.7712666666666665},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.3125646515432177},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC94*Bilans!F94+CD94","v":4.1515},{"v":1,"d":"100.00%"},4.42125,null,-0.26974999999999927,0.06101215719536314,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":97.94898784280463},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":1.7013893129770914},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN94*Bilans!F94+CO94","v":2.7712666666666665},2.039233962264151,199.74090257844563,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":64.15638988001685}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R104*Bilans!F104+S104","v":6.3794125},{"v":0.3302126175411921,"d":"33.02%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.1065625},null,4.27285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC104*Bilans!F104+AD104","v":5.383837499999999},5.180673820754716,219.9584587446934,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.572017636119222},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":6.3794125},{"v":0.3302126175411921,"d":"33.02%"},2.1065625,null,4.27285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU104*Bilans!F104+AV104","v":5.383837499999999},5.180673820754716,219.9584587446934,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.572017636119222},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB104*Bilans!F104+BC104","v":6.3794125},{"v":0.3302126175411921,"d":"33.02%"},2.1065625,null,4.27285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W104<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W104<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W104<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W104<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM104*Bilans!F104+BN104","v":3.560097222222222},3.4257539308176095,145.44894751768865,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":15.987772649779389},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F104<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F104<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F104<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F104<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.8202699999999994},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.402971517719952},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC104*Bilans!F104+CD104","v":6.1055875},{"v":0.3450220801847488,"d":"34.50%"},2.1065625,null,3.9990250000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN104*Bilans!F104+CO104","v":4.151999999999999},3.9953207547169804,169.63133094339622,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":13.708580202312143}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F116<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F116<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F116<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F116<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F116<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F116<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F116<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F116<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F116<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F116<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F116<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F116<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F116<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F116<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F116<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.7624499999999994},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.439899533548619},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F119<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F119<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F119<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F119<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F119<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F119<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F119<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F119<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F119<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F119<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F119<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F119<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F119<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F119<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F119<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.217339999999999},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.176727510705801},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F136<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F136<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F136<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F136<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F136<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F136<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F136<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F136<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F136<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F136<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F136<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F136<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F136<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F136<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F136<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.46868},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.054297913477806},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F142<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F142<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F142<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F142<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F142<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F142<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F142<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F142<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F142<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F142<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F142<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F142<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F142<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F142<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F142<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F142*BT142+BU142","v":4.24212},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.1640123334559136},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F152<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F152<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F152<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F152<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F152<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F152<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F152<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F152<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F152<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F152<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F152<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F152<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F152<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F152<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F152<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F152*BT152+BU152","v":4.65925},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.9702741857595107},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F169<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F169<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F169<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F169<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F169<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F169<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F169<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F169<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F169<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F169<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F169<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F169<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F169<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F169<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F169<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F169*BT169+BU169","v":4.8928899999999995},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.876191780317972},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F175<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F175<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F175<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F175<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F175<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F175<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F175<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F175<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F175<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F175<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F175<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F175<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F175<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F175<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F175<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.44272},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.066301725069327},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F185<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F185<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F185<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F185<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F185<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F185<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F185<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F185<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F185<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F185<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F185<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F185<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F185<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F185<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F185<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F185*BT185+BU185","v":5.13066},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.789243489141748},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F201<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F201<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F201<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F201<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F201<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F201<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F201<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F201<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F201<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F201<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F201<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F201<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F201<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F201<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F201<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.9766699999999995},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8446069359632045},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F211<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F211<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F211<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F211<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F211<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F211<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F211<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.2152},{"$f":"IF(Bilans!F211<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F211<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F211<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F211<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F211<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F211<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F211<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F211<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":0.8419999999999996},{"$f":"Bilans!F211*BT211+BU211","v":5.5234966666666665},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.6619906834378466},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F217<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F217<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F217<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F217<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F217<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F217<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F217<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F217<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F217<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F217<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F217<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F217<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F217<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F217<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F217<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F217*BT217+BU217","v":4.667509999999998},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.966787430557193},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F234<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F234<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F234<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F234<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F234<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F234<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F234<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.2152},{"$f":"IF(Bilans!F234<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F234<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F234<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F234<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F234<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F234<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F234<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F234<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":0.8419999999999996},{"$f":"Bilans!F234*BT234+BU234","v":6.102743333333334},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.5042415350910492},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F244<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F244<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F244<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F244<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F244<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F244<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F244<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F244<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F244<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F244<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F244<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F244<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F244<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F244<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F244<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.28696},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.141377572918805},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R250*Bilans!F250+S250","v":6.659383333333333},{"v":0.2697321824092821,"d":"26.97%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.7962499999999997},null,4.863133333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC250*Bilans!F250+AD250","v":5.738283333333333},5.521744339622642,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":6.659383333333333},{"v":0.2697321824092821,"d":"26.97%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":4.863133333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU250*Bilans!F250+AV250","v":5.738283333333333},5.521744339622642,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB250*Bilans!F250+BC250","v":6.659383333333333},{"v":0.2697321824092821,"d":"26.97%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":4.863133333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W250<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W250<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W250<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W250<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM250*Bilans!F250+BN250","v":3.6780925925925922},3.5392966457023056,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F250<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F250<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F250<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F250<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F250*BT250+BU250","v":4.01556},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.2861070436003947},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC250*Bilans!F250+CD250","v":6.3772833333333345},{"v":0.28166382236950416,"d":"28.17%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":4.581033333333335},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN250*Bilans!F250+CO250","v":4.3726666666666665},4.207660377358491,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A04'!$C$39+'151.A04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W260<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W260<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W260<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W260<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.6194953703703707},1.5583823375262058,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F260<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F260<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F260<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F260<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F260*BT260+BU260","v":4.99437},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.8380696664444167},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R277*Bilans!F277+S277","v":7.162654166666666},{"v":0.1729020375943043,"d":"17.29%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.2384375000000003},null,5.924216666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC277*Bilans!F277+AD277","v":6.375429166666666},6.1348469339622635,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":7.162654166666666},{"v":0.1729020375943043,"d":"17.29%"},1.2384375000000003,null,5.924216666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU277*Bilans!F277+AV277","v":6.375429166666666},6.1348469339622635,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB277*Bilans!F277+BC277","v":7.162654166666666},{"v":0.1729020375943043,"d":"17.29%"},1.2384375000000003,null,5.924216666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W277<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W277<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W277<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W277<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM277*Bilans!F277+BN277","v":3.890199074074073},3.7433991090146743,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F277<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F277<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F277<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F277<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.36661},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.102317358316864},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC277*Bilans!F277+CD277","v":6.865679166666666},{"v":0.1803809164303362,"d":"18.04%"},1.2384375000000003,null,5.6272416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN277*Bilans!F277+CO277","v":4.769333333333334},4.589358490566038,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R286*Bilans!F286+S286","v":6.7219750000000005},{"v":0.2568999438409098,"d":"25.69%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.7268749999999997},null,4.995100000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC286*Bilans!F286+AD286","v":5.817525},5.597995754716981,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":6.7219750000000005},{"v":0.2568999438409098,"d":"25.69%"},1.7268749999999997,null,4.995100000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU286*Bilans!F286+AV286","v":5.817525},5.597995754716981,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB286*Bilans!F286+BC286","v":6.7219750000000005},{"v":0.2568999438409098,"d":"25.69%"},1.7268749999999997,null,4.995100000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W286<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W286<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W286<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W286<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM286*Bilans!F286+BN286","v":3.704472222222222},3.564680817610063,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F286<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F286<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F286<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F286<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F286*BT286+BU286","v":4.05922},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.261518222712738},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC286*Bilans!F286+CD286","v":6.4380250000000006},{"v":0.2682305520714815,"d":"26.82%"},1.7268749999999997,null,4.711150000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN286*Bilans!F286+CO286","v":4.422000000000001},4.255132075471699,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R292*Bilans!F292+S292","v":5.481250000000001},{"v":0.4525655644241731,"d":"45.26%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.4806249999999994},null,3.0006250000000017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC292*Bilans!F292+AD292","v":5.1345833333333335},5.1345833333333335,264.09729374999995,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":12.922402012496955},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.812583333333333},{"v":0.4267680750096772,"d":"42.68%"},2.4806249999999994,null,3.331958333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU292*Bilans!F292+AV292","v":3.920166666666667},3.920166666666667,201.63377249999996,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":16.925594149908587},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB292*Bilans!F292+BC292","v":5.481250000000001},{"v":0.4525655644241731,"d":"45.26%"},2.4806249999999994,null,3.0006250000000017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W292<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W292<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W292<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W292<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM292*Bilans!F292+BN292","v":5.154527777777778},5.154527777777778,265.12313624999996,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":12.872401286894474},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F292<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F292<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F292<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F292<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F292*BT292+BU292","v":3.6138333333333335},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.540238896831619},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC292*Bilans!F292+CD292","v":5.812583333333333},{"v":0.4267680750096772,"d":"42.68%"},2.4806249999999994,null,3.331958333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN292*Bilans!F292+CO292","v":3.920166666666667},3.920166666666667,201.63377249999996,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":16.925594149908587}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R309*Bilans!F309+S309","v":4.3374999999999995},{"v":0.6510086455331414,"d":"65.10%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.8237500000000004},null,1.513749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC309*Bilans!F309+AD309","v":5.0075},4.346132075471698,259.33370094339625,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":17.710989602552694},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":5.5634999999999994},{"v":0.5075492046373687,"d":"50.75%"},2.8237500000000004,null,2.739749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU309*Bilans!F309+AV309","v":3.727},3.6566792452830192,218.19405056603776,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":21.05032868258653},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB309*Bilans!F309+BC309","v":4.3374999999999995},{"v":0.6510086455331414,"d":"65.10%"},2.8237500000000004,null,1.513749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W309<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W309<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W309<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W309<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM309*Bilans!F309+BN309","v":5.024055555555556},4.360501048218029,260.1910975471698,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":17.652627335442673},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F309<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F309<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F309<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F309<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F309*BT309+BU309","v":3.4410000000000003},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.6678291194420227},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC309*Bilans!F309+CD309","v":5.5634999999999994},{"v":0.5075492046373687,"d":"50.75%"},2.8237500000000004,null,2.739749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN309*Bilans!F309+CO309","v":3.727},3.6566792452830192,218.19405056603776,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":21.05032868258653}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R315*Bilans!F315+S315","v":6.212499999999999},{"v":0.3639839034205233,"d":"36.40%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.2612500000000004},null,3.951249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC315*Bilans!F315+AD315","v":5.215833333333333},5.019009433962264,231.7276655660378,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.866743982782447},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.971833333333333},{"v":0.3786525634227346,"d":"37.87%"},2.2612500000000004,null,3.7105833333333322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU315*Bilans!F315+AV315","v":4.043666666666667},3.8910754716981133,179.65095452830195,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":15.30664219525087},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB315*Bilans!F315+BC315","v":6.212499999999999},{"v":0.3639839034205233,"d":"36.40%"},2.2612500000000004,null,3.951249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W315<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W315<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W315<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W315<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM315*Bilans!F315+BN315","v":5.2379444444444445},5.040286163522013,232.71001216981142,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":11.81665049715781},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F315<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F315<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F315<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F315<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F315*BT315+BU315","v":3.724333333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4648706703660617},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC315*Bilans!F315+CD315","v":5.971833333333333},{"v":0.3786525634227346,"d":"37.87%"},2.2612500000000004,null,3.7105833333333322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN315*Bilans!F315+CO315","v":4.043666666666667},3.8910754716981133,179.65095452830195,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":15.30664219525087}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R325*Bilans!F325+S325","v":4.198183333333334},{"v":0.8121816579393468,"d":"81.22%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.4096875000000004},null,0.7884958333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC325*Bilans!F325+AD325","v":4.452999999999999},3.2767358490566036,241.6019259905661,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":29.02733982276426},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ325*Bilans!F325+AK325","v":4.998849999999999},{"v":0.682094381707793,"d":"68.21%"},3.4096875000000004,null,1.5891624999999987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.4330416666666665},2.9796210691823894,219.6949104834906,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":31.921819181557755},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB325*Bilans!F325+BC325","v":4.198183333333334},{"v":0.8121816579393468,"d":"81.22%"},3.4096875000000004,null,0.7884958333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W325<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W325<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W325<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W325<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM325*Bilans!F325+BN325","v":3.7045879629629628},2.726017557651992,200.99608956957553,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":34.891530589379485},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F325<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F325<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F325<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F325<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F325*BT325+BU325","v":3.161658333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.903539545438971},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC325*Bilans!F325+CD325","v":4.903316666666666},{"v":0.6953839068113762,"d":"69.54%"},3.4096875000000004,null,1.4936291666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN325*Bilans!F325+CO325","v":3.161658333333333},2.744080817610062,202.32793888443396,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":34.66185266468926}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R342*Bilans!F342+S342","v":4.415666666666667},{"v":0.9494602551521099,"d":"94.95%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.1925},null,0.22316666666666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC342*Bilans!F342+AD342","v":3.7158148148148147},2.734278825995807,252.9754769811321,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":43.649827832219415},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":4.300037037037037},{"v":0.9749916021395164,"d":"97.50%"},4.1925,null,0.10753703703703721,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU342*Bilans!F342+AV342","v":3.077777777777778},2.2647798742138368,209.5374339622642,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":52.698631491252435},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB342*Bilans!F342+BC342","v":4.415666666666667},{"v":0.9494602551521099,"d":"94.95%"},4.1925,null,0.22316666666666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W342<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W342<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W342<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W342<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM342*Bilans!F342+BN342","v":3.7158148148148147},2.734278825995807,252.9754769811321,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":43.649827832219415},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F342<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F342<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F342<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F342<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F342*BT342+BU342","v":2.825940740740741},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.248475761594959},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC342*Bilans!F342+CD342","v":4.243},{"v":0.9880980438369078,"d":"98.81%"},4.1925,null,0.05050000000000043,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN342*Bilans!F342+CO342","v":2.825940740740741},2.0794658280922436,192.3921784150944,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":57.3949320963334}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R352*Bilans!F352+S352","v":4.294041666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.5834375},null,-0.28939583333333285,0.06313947410286119,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":95.46842974023319},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":6.434070259766813},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC352*Bilans!F352+AD352","v":3.567162037037037},2.624892819706499,250.5943957337925,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":55.21778036144635},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":4.162967592592593},{"v":1,"d":"100.00%"},4.5834375,null,-0.42046990740740675,0.09173680396152599,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":92.5542903343106},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":9.348209665689403},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU352*Bilans!F352+AV352","v":2.9619444444444447},2.179544025157233,201.7261505008145,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":66.83901283211071},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB352*Bilans!F352+BC352","v":4.294041666666667},{"v":1,"d":"100.00%"},4.5834375,null,-0.28939583333333285,0.06313947410286119,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":95.46842974023319},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":6.434070259766813},null,{"$f":"IF(Bilans!W352<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W352<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W352<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W352<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W352<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM352*Bilans!F352+BN352","v":3.567162037037037},2.624892819706499,250.5943957337925,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":55.21778036144635},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F352<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F352<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F352<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F352<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.732501851851852},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.359558564902196},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC352*Bilans!F352+CD352","v":4.086625},{"v":1,"d":"100.00%"},4.5834375,null,-0.4968124999999999,0.10839299106838479,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.79410700893162},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":6.434070259766813},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN352*Bilans!F352+CO352","v":2.732501851851852},2.01070890985325,204.67831793341395,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":73.60746352173861}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R358*Bilans!F358+S358","v":4.430541666666667},{"v":0.9354809889686174,"d":"93.55%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.1446875},null,0.28585416666666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC358*Bilans!F358+AD358","v":3.73399537037037},2.7476569706498952,251.06028655070756,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":42.89855912112655},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":4.316800925925926},{"v":0.9601294039546174,"d":"96.01%"},4.1446875,null,0.17211342592592604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU358*Bilans!F358+AV358","v":3.0919444444444446},2.2752044025157234,207.89111426886794,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":51.80656510231301},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB358*Bilans!F358+BC358","v":4.430541666666667},{"v":0.9354809889686174,"d":"93.55%"},4.1446875,null,0.28585416666666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W358<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W358<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W358<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W358<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM358*Bilans!F358+BN358","v":3.73399537037037},2.7476569706498952,251.06028655070756,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":42.89855912112655},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F358<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F358<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F358<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F358<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.8373685185185185},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.2353922093958998},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC358*Bilans!F358+CD358","v":4.262125},{"v":0.9724462562688799,"d":"97.24%"},4.1446875,null,0.1174375000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN358*Bilans!F358+CO358","v":2.8373685185185185},2.0878749475890985,190.7743536485849,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":56.454781995495914}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R369*Bilans!F369+S369","v":4.453483333333334},{"v":0.905821847318017,"d":"90.58%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.0340625},null,0.4194208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC369*Bilans!F369+AD369","v":3.787},2.7866603773584906,247.2255420283019,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":41.069078934005},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ369*Bilans!F369+AK369","v":4.366149999999999},{"v":0.9239404280659164,"d":"92.39%"},4.0340625,null,0.3320874999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU369*Bilans!F369+AV369","v":3.127791666666667},2.301582547169812,204.19064962853778,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":49.72473185492754},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB369*Bilans!F369+BC369","v":4.453483333333334},{"v":0.905821847318017,"d":"90.58%"},4.0340625,null,0.4194208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W369<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W369<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W369<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W369<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM369*Bilans!F369+BN369","v":3.4671712962962964},2.551314727463313,226.34626433372645,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":44.8574900493713},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F369<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F369<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F369<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F369<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F369*BT369+BU369","v":2.8675083333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2013856396813725},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC369*Bilans!F369+CD369","v":4.315016666666667},{"v":0.9348892047539407,"d":"93.49%"},4.0340625,null,0.2809541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN369*Bilans!F369+CO369","v":2.8675083333333333},2.1100533018867926,187.19865381014154,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":54.238238862337596}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R370*Bilans!F370+S370","v":4.376},{"v":0.9872029250457038,"d":"98.72%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.32},null,0.05600000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC370*Bilans!F370+AD370","v":3.667333333333333},2.6986037735849058,257.9325486792453,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":45.689627060814125},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":4.255333333333333},{"v":1,"d":"100.00%"},4.32,null,-0.06466666666666754,0.014969135802469337,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":94.14925},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":1.4307500000000195},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU370*Bilans!F370+AV370","v":3.04},2.236981132075472,210.61009584905662,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":56.13871930921054},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB370*Bilans!F370+BC370","v":4.376},{"v":0.9872029250457038,"d":"98.72%"},4.32,null,0.05600000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W370<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W370<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W370<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W370<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM370*Bilans!F370+BN370","v":3.667333333333333},2.6986037735849058,257.9325486792453,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":45.689627060814125},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F370<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F370<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F370<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F370<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F370*BT370+BU370","v":2.7954666666666665},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.2838881999427647},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC370*Bilans!F370+CD370","v":4.192},{"v":1,"d":"100.00%"},4.32,null,-0.1280000000000001,0.029629629629629655,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.55037037037039},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN370*Bilans!F370+CO370","v":2.7954666666666665},2.0570415094339625,196.55107809364085,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":59.92099683573976}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R371*Bilans!F371+S371","v":4.407483333333333},{"v":0.8897509538701224,"d":"88.98%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.9215625},null,0.4859208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC371*Bilans!F371+AD371","v":3.907},2.874962264150944,247.29706655660385,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":38.59618485558465},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ371*Bilans!F371+AK371","v":4.480149999999999},{"v":0.8753194647500643,"d":"87.53%"},3.9215625,null,0.5585874999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU371*Bilans!F371+AV371","v":3.1827916666666667},2.342054245283019,201.4576510436321,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":47.37831125110898},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB371*Bilans!F371+BC371","v":4.407483333333333},{"v":0.8897509538701224,"d":"88.98%"},3.9215625,null,0.4859208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W371<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W371<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W371<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W371<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM371*Bilans!F371+BN371","v":3.509949074074074},2.5827927148846963,222.1653723525944,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":42.96224561906189},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F371<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F371<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F371<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F371<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F371*BT371+BU371","v":2.9205083333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.1432884115493596},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC371*Bilans!F371+CD371","v":4.421016666666667},{"v":0.8870273051824429,"d":"88.70%"},3.9215625,null,0.49945416666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN371*Bilans!F371+CO371","v":2.9205083333333333},2.1490533018867928,184.85619239504723,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":51.633235389079836}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":15241.798632397902},{"$f":"SUM(AA7:AA372)","v":2222.888567602102},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.068504196587419},{"$f":"SUM(AF7:AF372)/229","v":3.4138665471286154},{"$f":"SUM(AG7:AG372)/Z373","v":3.1070272403517643},{"$f":"SUM(AH7:AH372)","v":9683.447853378704},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":14904.678661649146},{"$f":"SUM(AS7:AS372)","v":2560.0085383508554},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4474989289180007},{"$f":"SUM(AX7:AX372)/229","v":2.989350617647599},{"$f":"SUM(AY7:AY372)/AR373","v":2.639844501198701},{"$f":"SUM(AZ7:AZ372)","v":11236.404888354573},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":15208.394243074517},{"$f":"SUM(BK7:BK372)","v":2256.292956925485},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.57972873928514},{"$f":"SUM(BP7:BP372)/229","v":2.9761366883328897},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.84593089742891},{"$f":"SUM(BR7:BR372)","v":10241.222725892136},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1353.0189086929083},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":966.8334331649902},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17442.531898626938},{"$f":"SUM(CL7:CL372)","v":2256.292956925485},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0379409443635788},{"$f":"SUM(CQ7:CQ372)/229","v":2.6202801171623964},{"$f":"SUM(CR7:CR372)/CK373","v":2.2986483086511083},{"$f":"SUM(CS7:CS372)","v":13698.462566659335}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.706901119706598},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"151.A13","index":59,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.77},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":11.13},{"$f":"G7*Dane!$E$26","v":12.34},{"$f":"H7*Dane!$E$26","v":13.4},{"$f":"I7*Dane!$E$26","v":14.02},{"$f":"S5*T3+S6","v":15.742},{"$f":"$S$5*U3+$S$6","v":18.325},{"$f":"J7*Dane!$E$26","v":22.63},{"$f":"K7*Dane!$E$26","v":23.34}]
[null,"Q",null,7.77,8.9,11.13,12.34,13.4,14.02,22.63,23.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.22600000000000015},{"$f":"(P4-O4)/(P3-O3)","v":0.27875000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.13444444444444434},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.20666666666666642},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.861},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07100000000000009}]
[null,"COP",null,2.07,2.28,2.8,3.8,4.9,5.14,7.35,7.88,null,"b=",{"$f":"N4-N5*$N$3","v":12.290000000000003},{"$f":"O4-O5*O3","v":13.08125},{"$f":"P4-P5*P3","v":12.071111111111112},{"$f":"Q4-Q5*Q3","v":11.916},{"$f":"R4-R5*R3","v":11.953333333333335},{"$f":"S4-S5*$S$3","v":5.41},null,null,{"$f":"V4-V5*V3","v":21.209999999999997}]
[{"$nulls":3},{"$f":"D5","v":7.77},8.9,11.13,12.34,13.4,14.02,22.63,23.34,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.77},8.9,11.13,12.34,13.4,14.02,{"$f":"T4","v":15.742},{"$f":"U4","v":18.325},{"$f":"V5*V3+V6","v":22.63},{"$f":"W4","v":23.34}]
[null,"Q",null,7.32,8.44,10.66,12.1,13.18,13.82,22.03,23.65,null,"COP",{"$f":"D6","v":2.07},2.28,2.8,3.8,4.9,5.14,{"$f":"T3*S10+S11","v":5.582},{"$f":"U3*S10+S11","v":6.244999999999999},{"$f":"J6","v":7.35},{"$f":"K6","v":7.88}]
[null,"COP",null,1.8,1.98,2.3,2.96,3.69,3.93,5.3,7.61,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.041999999999999996},{"$f":"(P9-O9)/(P3-O3)","v":0.065},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.07999999999999978},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.221},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.053000000000000026}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9099999999999997},{"$f":"O9-O10*O3","v":3.255},{"$f":"P9-P10*P3","v":3.5777777777777775},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.340000000000002},{"$f":"S9-S10*$S$3","v":2.9299999999999997},null,null,{"$f":"V9-V10*V3","v":6.289999999999999}]
[null,"Q",null,{"v":7,"d":"7.00"},8.29,10.6,12.28,13.33,17.27,20.65,22.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7320000000000002,"d":"1.73"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9,"d":"1.90"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.2079999999999997,"d":"2.21"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.7960000000000003,"d":"2.80"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.438,"d":"3.44"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6740000000000004,"d":"3.67"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.9079999999999995,"d":"4.91"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.8580000000000005,"d":"6.86"}},null,"COP=",{"$f":"N10*N3+N11","v":2.07},{"$f":"O10*O3+O11","v":2.28},2.8,3.8,4.9,5.14,{"$f":"T9","v":5.582},{"$f":"U9","v":6.244999999999999},7.35,{"$f":"W9","v":7.88}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7,"d":"7.00"}},8.29,{"v":10.6,"d":"10.60"},12.28,13.33,17.27,20.65,22.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.63,1.78,2.07,2.55,3.06,3.29,4.32,5.73,null,"Q",{"$f":"D9*Dane!$E$26","v":7.32},{"$f":"E9*Dane!$E$26","v":8.44},{"$f":"F9*Dane!$E$26","v":10.66},{"$f":"G9*Dane!$E$26","v":12.1},{"$f":"H9*Dane!$E$26","v":13.18},{"$f":"I9*Dane!$E$26","v":13.82},{"$f":"S16*T14+S17","v":15.462},{"$f":"$S$16*U14+$S$17","v":17.925},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":23.65}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999984},{"$f":"(P15-O15)/(P3-O3)","v":0.2775000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.15999999999999995},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21600000000000003},{"$f":"(S15-R15)/(S3-R3)","v":0.2133333333333335},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.8210000000000001},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16199999999999976}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.799999999999997},{"$f":"O15-O16*O3","v":12.602500000000001},{"$f":"P15-P16*P3","v":11.78},{"$f":"Q15-Q16*Q3","v":11.668},{"$f":"R15-R16*R3","v":11.686666666666666},{"$f":"S15-S16*$S$3","v":5.609999999999999},null,null,{"$f":"V15-V16*V14","v":18.790000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.32},{"$f":"O16*O14+O17","v":8.44},10.66,12.1,13.18,13.82,{"$f":"T15","v":15.462},{"$f":"U15","v":17.925},22.03,{"$f":"W15","v":23.65}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.8},1.98,2.3,2.96,3.69,3.93,{"$f":"T14*S21+S22","v":4.204},{"$f":"U14*S21+S22","v":4.615},{"$f":"J10","v":5.3},{"$f":"K10","v":7.61}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03599999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.03999999999999998},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07333333333333335},{"$f":"(R20-Q20)/(R14-Q14)","v":0.146},{"$f":"(S20-R20)/(S14-R14)","v":0.08000000000000007},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.13699999999999996},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.23100000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.5199999999999996},{"$f":"O20-O21*O14","v":2.5799999999999996},{"$f":"P20-P21*P14","v":2.8133333333333335},{"$f":"Q20-Q21*Q14","v":2.668},{"$f":"R20-R21*R14","v":3.1299999999999994},{"$f":"S20-S21*$S$3","v":2.5600000000000005},null,null,{"$f":"V20-V21*V14","v":0.6799999999999988}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,8 | 3,8 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7999999999999998},{"$f":"O21*O14+O22","v":1.98},2.3,2.96,3.69,3.93,{"$f":"T20","v":4.204},{"$f":"U20","v":4.615},5.3,{"$f":"W20","v":7.61}]
[null,46097,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"E14*Dane!$E$26","v":8.29},{"$f":"F14*Dane!$E$26","v":{"v":10.6,"d":"10.60"}},{"$f":"G14*Dane!$E$26","v":12.28},{"$f":"H14*Dane!$E$26","v":13.33},{"$f":"I14*Dane!$E$26","v":17.27},{"$f":"S27*T25+S28","v":17.945999999999998},{"$f":"S27*U25+S28","v":18.96},{"$f":"J14*Dane!$E$26","v":20.65},{"$f":"K14*Dane!$E$26","v":22.88}]
[null,{"$f":"D14+8","v":15},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.25799999999999984},{"$f":"(P26-O26)/(P3-O3)","v":0.28875000000000006},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21000000000000013},{"$f":"(S26-R26)/(S3-R3)","v":1.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.3379999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.22300000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.77},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":12.159999999999997},12.62125,11.906666666666666,11.86,4.136666666666667,13.89,null,null,{"$f":"V26-V27*V25","v":16.189999999999998}]
[null,{"$f":"D9+8","v":15.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.29},10.6,12.28,13.33,17.27,{"$f":"T26","v":17.945999999999998},{"$f":"U26","v":18.96},20.65,{"$f":"W26","v":22.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7320000000000002,"d":"1.73"}},{"v":1.9,"d":"1.90"},{"v":2.2079999999999997,"d":"2.21"},{"v":2.7960000000000003,"d":"2.80"},{"v":3.438,"d":"3.44"},{"v":3.6740000000000004,"d":"3.67"},{"$f":"T25*S32+S33","v":3.9208000000000003},{"$f":"U25*S32+S33","v":4.291},{"$f":"J13","v":4.9079999999999995},{"$f":"K13","v":6.8580000000000005}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03359999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.03849999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0653333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1284},{"$f":"(S31-R31)/(S25-R25)","v":0.07866666666666673},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12339999999999991},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.19500000000000012}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.403999999999999},{"$f":"O31-O32*O25","v":2.4774999999999996},{"$f":"P31-P32*P25","v":2.6653333333333333},{"$f":"Q31-Q32*Q25","v":2.5392},{"$f":"R31-R32*R25","v":2.8873333333333333},{"$f":"S31-S32*$S$3","v":2.4400000000000013},null,null,{"$f":"V31-V32*V25","v":1.0079999999999973}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7320000000000002},{"$f":"O32*O25+O33","v":1.9},2.2079999999999997,2.7960000000000003,3.4380000000000006,3.6740000000000004,{"$f":"T31","v":3.9208000000000003},{"$f":"U31","v":4.291},4.9079999999999995,{"$f":"W31","v":6.8580000000000005}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-17.272727272727273},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-17.034739454094293},-21.063369397217937,-16.970251716247137,-17.26640926640928,-0.837937384898711,20,20,-56.45270270270267,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.272727272727273},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-17.272727272727273},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.3}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.63},{"$f":"E66*Dane!$E$26","v":6.12},{"$f":"F66*Dane!$E$26","v":6.93},{"$f":"G66*Dane!$E$26","v":9.83},{"$f":"H66*Dane!$E$26","v":11.78},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":15.373999999999999},{"$f":"I57*K52+I58","v":16.294999999999998},{"$f":"L66*Dane!$E$26","v":17.83},{"$f":"M66*Dane!$E$26","v":21.74}]
[null,"COP",null,1.42,1.61,1.76,2.03,2.3,2.44,null,null,2.99,3.71]
[null,"Q",null,{"$f":"D54","v":4.63},6.12,6.93,9.83,11.78,14.76,null,null,{"$f":"L54","v":17.83},{"$f":"M54","v":21.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.29800000000000004},{"$f":"(F54-E54)/(F52-E52)","v":0.10124999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.32222222222222224},{"$f":"(H54-G54)/(H52-G52)","v":0.38999999999999985},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":10.59},7.63875,9.185555555555556,9.05,4.826666666666664,11.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.629999999999999},6.120000000000001,6.930000000000001,9.83,11.78,14.76]
[null,"COP",null,{"$f":"D55","v":1.42},1.61,1.76,2.03,2.3,2.44,null,null,{"$f":"L55","v":2.99},{"$f":"M55","v":3.71}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.038000000000000034},{"$f":"(F61-E61)/(F52-E52)","v":0.01874999999999999},{"$f":"(G61-F61)/(G52-F52)","v":0.029999999999999978},{"$f":"(H61-G61)/(H52-G52)","v":0.054000000000000006},{"$f":"(I61-H61)/(I52-H52)","v":0.04666666666666671},{"$f":"(L61-I61)/(L52-I52)","v":0.05500000000000003}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.1800000000000006},1.8912499999999999,1.9699999999999998,1.9219999999999997,1.9733333333333327,1.8899999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.42},1.61,1.7599999999999998,2.03,2.3,2.44]
[{"$nulls":3},4.63,6.12,6.93,9.83,11.78,14.76,null,null,17.83,21.74]

{"sheet":"151.A16","index":60,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D5*Dane!$E$26","v":8.49},{"$f":"E5*Dane!$E$26","v":9.74},{"$f":"F5*Dane!$E$26","v":12.39},{"$f":"G5*Dane!$E$26","v":13.7},{"$f":"H5*Dane!$E$26","v":14.9},{"$f":"I5*Dane!$E$26","v":15.57},{"$f":"S5*T3+S6","v":17.148},{"$f":"$S$5*U3+$S$6","v":19.515},{"$f":"J5*Dane!$E$26","v":23.46},{"$f":"K5*Dane!$E$26","v":23.46}]
[null,"Q",null,8.49,9.74,12.39,13.7,14.9,15.57,23.46,23.46,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.25},{"$f":"(P4-O4)/(P3-O3)","v":0.33125000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.1455555555555554},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2400000000000002},{"$f":"(S4-R4)/(S3-R3)","v":0.2233333333333333},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.789},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0}]
[null,"COP",null,2.17,2.39,2.82,3.8,4.9,5.24,7.18,7.18,null,"b=",{"$f":"N4-N5*$N$3","v":13.49},{"$f":"O4-O5*O3","v":14.708750000000002},{"$f":"P4-P5*P3","v":13.408888888888889},{"$f":"Q4-Q5*Q3","v":13.219999999999999},{"$f":"R4-R5*R3","v":13.336666666666668},{"$f":"S4-S5*$S$3","v":7.68},null,null,{"$f":"V4-V5*V3","v":23.46}]
[{"$nulls":3},{"$f":"D5","v":8.49},9.74,12.39,13.7,14.9,15.57,23.46,23.46,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":8.49},9.740000000000002,12.39,13.7,14.9,15.57,{"$f":"T4","v":17.148},{"$f":"U4","v":19.515},{"$f":"V5*V3+V6","v":23.46},{"$f":"W4","v":23.46}]
[null,"Q",null,8.16,9.41,12.15,13.62,14.89,19.58,24.01,24.01,null,"COP",{"$f":"D6","v":2.17},2.39,2.82,3.8,4.9,5.24,{"$f":"T3*S10+S11","v":5.628},{"$f":"U3*S10+S11","v":6.21},{"$f":"J6","v":7.18},{"$f":"K6","v":7.18}]
[null,"COP",null,1.93,2.12,2.51,3.28,4,4.34,5.78,8.07,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04400000000000004},{"$f":"(P9-O9)/(P3-O3)","v":0.053749999999999964},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.11333333333333329},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.19399999999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0500000000000007},{"$f":"O9-O10*O3","v":3.1962499999999996},{"$f":"P9-P10*P3","v":3.5822222222222218},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.106666666666667},{"$f":"S9-S10*$S$3","v":3.3000000000000007},null,null,{"$f":"V9-V10*V3","v":7.18}]
[null,"Q",null,7.29,8.95,11.83,13.74,14.58,18.48,21.59,23.35,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.866,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.044,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.402,"d":"2.40"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.1559999999999997,"d":"3.16"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.74},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.048,"d":"4.05"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.352,"d":"5.35"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.386,"d":"7.39"}},null,"COP=",{"$f":"N10*N3+N11","v":2.17},{"$f":"O10*O3+O11","v":2.39},2.8199999999999994,3.8,4.9,5.24,{"$f":"T9","v":5.628},{"$f":"U9","v":6.21},7.18,{"$f":"W9","v":7.18}]
[null,"Qmax",null,{"$f":"D12","v":7.29},8.95,11.83,13.74,14.58,18.48,21.59,23.35,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.77,1.93,2.24,2.97,3.35,3.61,4.71,6.36,null,"Q",{"$f":"D9*Dane!$E$26","v":8.16},{"$f":"E9*Dane!$E$26","v":9.41},{"$f":"F9*Dane!$E$26","v":12.15},{"$f":"G9*Dane!$E$26","v":13.62},{"$f":"H9*Dane!$E$26","v":14.89},{"$f":"I9*Dane!$E$26","v":19.58},{"$f":"S16*T14+S17","v":20.466},{"$f":"$S$16*U14+$S$17","v":21.795},{"$f":"J9*Dane!$E$26","v":24.01},{"$f":"K9*Dane!$E$26","v":24.01}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.25},{"$f":"(P15-O15)/(P3-O3)","v":0.3425},{"$f":"(Q15-P15)/(Q3-P3)","v":0.16333333333333322},{"$f":"(R15-Q15)/(R3-Q3)","v":0.2540000000000003},{"$f":"(S15-R15)/(S3-R3)","v":1.5633333333333326},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.44300000000000034},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":13.16},{"$f":"O15-O16*O3","v":14.5475},{"$f":"P15-P16*P3","v":13.293333333333333},{"$f":"Q15-Q16*Q3","v":13.111999999999998},{"$f":"R15-R16*R3","v":3.9466666666666725},{"$f":"S15-S16*$S$3","v":15.149999999999995},null,null,{"$f":"V15-V16*V14","v":24.01}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":8.16},{"$f":"O16*O14+O17","v":9.41},12.15,13.62,14.89,19.58,{"$f":"T15","v":20.466},{"$f":"U15","v":21.795},24.01,{"$f":"W15","v":24.01}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.93},2.12,2.51,3.28,4,4.34,{"$f":"T14*S21+S22","v":4.628},{"$f":"U14*S21+S22","v":5.0600000000000005},{"$f":"J10","v":5.78},{"$f":"K10","v":8.07}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.038000000000000034},{"$f":"(P20-O20)/(P14-O14)","v":0.04874999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14400000000000004},{"$f":"(S20-R20)/(S14-R14)","v":0.11333333333333329},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14400000000000004},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.229}]
[{"$nulls":12},"b=",{"$f":"N20-N21*N14","v":2.6900000000000004},{"$f":"O20-O21*O14","v":2.8512499999999994},{"$f":"P20-P21*P14","v":3.1088888888888886},{"$f":"Q20-Q21*Q14","v":2.9919999999999995},{"$f":"R20-R21*R14","v":3.206666666666667},{"$f":"S20-S21*$S$3","v":2.8999999999999995},null,null,{"$f":"V20-V21*V14","v":1.2000000000000002}]
[{"$nulls":12},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.9299999999999997},{"$f":"O21*O14+O22","v":2.12},2.51,3.28,4,4.34,{"$f":"T20","v":4.628},{"$f":"U20","v":5.0600000000000005},5.78,{"$f":"W20","v":8.07}]
[null,47897,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":16.490000000000002},{"$nulls":10},"Q",{"$f":"D12*Dane!$E$26","v":7.29},{"$f":"E12*Dane!$E$26","v":8.95},{"$f":"F12*Dane!$E$26","v":11.83},{"$f":"G12*Dane!$E$26","v":13.74},{"$f":"H12*Dane!$E$26","v":14.58},{"$f":"I12*Dane!$E$26","v":18.48},{"$f":"S27*T25+S28","v":19.102},{"$f":"S27*U25+S28","v":20.035},{"$f":"J12*Dane!$E$26","v":21.59},{"$f":"K12*Dane!$E$26","v":23.35}]
[null,{"$f":"D14+8","v":15.29},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.33199999999999985},{"$f":"(P26-O26)/(P3-O3)","v":0.3600000000000001},{"$f":"(Q26-P26)/(Q3-P3)","v":0.21222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16799999999999998},{"$f":"(S26-R26)/(S3-R3)","v":1.3},{"$f":"(V26-S26)/(V3-S3)","v":0.31099999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.17600000000000016}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.490000000000002},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.929999999999996},14.350000000000001,13.315555555555555,13.404,5.48,15.370000000000001,null,null,{"$f":"V26-V27*V25","v":18.069999999999997}]
[null,{"$f":"D9+8","v":16.16},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.289999999999999},{"$f":"O27*O25+O28","v":8.95},11.83,13.74,14.58,18.48,{"$f":"T26","v":19.102},{"$f":"U26","v":20.035},21.59,{"$f":"W26","v":23.35}]
[{"$nulls":12},"COP",{"$f":"D15","v":1.77},1.93,2.24,2.97,3.35,3.61,{"$f":"T25*S32+S33","v":3.83},{"$f":"U25*S32+S33","v":4.16},{"$f":"J15","v":4.71},{"$f":"K15","v":6.36}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03199999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.038750000000000034},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0811111111111111},{"$f":"(R31-Q31)/(R25-Q25)","v":0.07599999999999998},{"$f":"(S31-R31)/(S25-R25)","v":0.0866666666666666},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.11000000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.16500000000000004}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4099999999999997},{"$f":"O31-O32*O25","v":2.5112500000000004},{"$f":"P31-P32*P25","v":2.807777777777778},{"$f":"Q31-Q32*Q25","v":2.818},{"$f":"R31-R32*R25","v":2.743333333333334},{"$f":"S31-S32*$S$3","v":2.51},null,null,{"$f":"V31-V32*V25","v":1.4099999999999993}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.77},{"$f":"O32*O25+O33","v":1.93},2.24,2.97,3.3500000000000005,3.61,{"$f":"T31","v":3.83},{"$f":"U31","v":4.16},4.71,{"$f":"W31","v":6.36}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-18.926315789473687},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-18.352808988764046},-24.04197901049476,-18.752688172043,-19.710037174721194,-3.1360946745562126,20,20,-84.26666666666667,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-18.926315789473687},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-18.926315789473687},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-18.9}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.73},{"$f":"E66*Dane!$E$26","v":6.44},{"$f":"F66*Dane!$E$26","v":7.71},{"$f":"G66*Dane!$E$26","v":10.87},{"$f":"H66*Dane!$E$26","v":12.66},{"$f":"I66*Dane!$E$26","v":15.01},{"$f":"I57*J52+I58","v":15.642},{"$f":"I57*K52+I58","v":16.59},{"$f":"L66*Dane!$E$26","v":18.17},{"$f":"M66*Dane!$E$26","v":22.12}]
[null,"COP",null,1.55,1.77,1.98,2.29,2.57,2.72,null,null,3.32,4.12]
[null,"Q",null,{"$f":"D54","v":4.73},6.44,7.71,10.87,12.66,15.01,null,null,{"$f":"L54","v":18.17},{"$f":"M54","v":22.12}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.34199999999999997},{"$f":"(F54-E54)/(F52-E52)","v":0.15874999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.35111111111111104},{"$f":"(H54-G54)/(H52-G52)","v":0.3580000000000002},{"$f":"(I54-H54)/(I52-H52)","v":0.7833333333333332},{"$f":"(L54-I54)/(L52-I52)","v":0.31600000000000017}]
[null,"b=",null,{"$f":"D54-D57*D52","v":11.57},8.82125,10.167777777777777,10.153999999999998,7.176666666666668,11.849999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.73},6.4399999999999995,7.71,10.87,12.66,15.01]
[null,"COP",null,{"$f":"D55","v":1.55},1.77,1.98,2.29,2.57,2.72,null,null,{"$f":"L55","v":3.32},{"$f":"M55","v":4.12}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.044},{"$f":"(F61-E61)/(F52-E52)","v":0.026249999999999996},{"$f":"(G61-F61)/(G52-F52)","v":0.03444444444444445},{"$f":"(H61-G61)/(H52-G52)","v":0.05599999999999996},{"$f":"(I61-H61)/(I52-H52)","v":0.05000000000000012},{"$f":"(L61-I61)/(L52-I52)","v":0.05999999999999996}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.4299999999999997},2.16375,2.221111111111111,2.178,2.219999999999999,2.1200000000000006]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5499999999999998},1.77,1.98,2.29,2.57,2.72]
[{"$nulls":3},4.73,6.44,7.71,10.87,12.66,15.01,null,null,18.17,22.12]

{"sheet":"D16","index":61,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.7},{"$f":"E7*Dane!$E$26","v":8.78},{"$f":"F7*Dane!$E$26","v":11.6},{"$f":"G7*Dane!$E$26","v":11.18},{"$f":"H7*Dane!$E$26","v":14.7},{"$f":"I7*Dane!$E$26","v":16},{"$f":"S5*T3+S6","v":16.476},{"$f":"$S$5*U3+$S$6","v":17.189999999999998},{"$f":"J7*Dane!$E$26","v":18.38},{"$f":"K7*Dane!$E$26","v":21.15}]
[null,"Q",null,7.7,8.78,11.6,7.02,10.11,10.64,12.89,15.76,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.21599999999999983},{"$f":"(P4-O4)/(P3-O3)","v":0.35250000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.04666666666666666},{"$f":"(R4-Q4)/(R3-Q3)","v":0.704},{"$f":"(S4-R4)/(S3-R3)","v":0.43333333333333357},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2379999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.27699999999999997}]
[null,"COP",null,2.1,2.37,3,3.94,4.95,5.35,6.71,8.9,null,"b=",{"$f":"N4-N5*$N$3","v":12.019999999999996},{"$f":"O4-O5*O3","v":14.067499999999999},{"$f":"P4-P5*P3","v":11.273333333333333},{"$f":"Q4-Q5*Q3","v":9.772},{"$f":"R4-R5*R3","v":11.666666666666664},{"$f":"S4-S5*$S$3","v":13.620000000000001},null,null,{"$f":"V4-V5*V3","v":12.84}]
[{"$nulls":3},7.7,8.78,11.6,11.18,14.7,16,18.38,21.15,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.699999999999999},8.779999999999998,11.6,11.18,14.7,16,{"$f":"T4","v":16.476},{"$f":"U4","v":17.189999999999998},{"$f":"V5*V3+V6","v":18.38},{"$f":"W4","v":21.15}]
[null,"Q",null,8.11,9.28,11.07,10.95,11.67,15.36,17.01,19.5,null,"COP",{"$f":"D6","v":2.1},2.37,3,3.94,4.95,5.35,{"$f":"T3*S10+S11","v":5.622},{"$f":"U3*S10+S11","v":6.029999999999999},{"$f":"J6","v":6.71},{"$f":"K6","v":8.9}]
[null,"COP",null,1.8,2.06,2.43,3.12,3.78,4.07,5.02,6.38,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.054000000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.07874999999999999},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10444444444444444},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.13333333333333316},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13600000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.21900000000000003}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.18},{"$f":"O9-O10*O3","v":3.55125},{"$f":"P9-P10*P3","v":3.731111111111111},{"$f":"Q9-Q10*Q3","v":3.536},{"$f":"R9-R10*R3","v":4.016666666666668},{"$f":"S9-S10*$S$3","v":3.9899999999999993},null,null,{"$f":"V9-V10*V3","v":2.329999999999999}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":6.055,"d":"6.06"}},8.65,10.7,{"$f":"G14","v":10.36},{"$f":"H14","v":11.16},{"$f":"I14","v":14.73},{"$f":"J14","v":16.44},{"$f":"K14","v":18.82},null,"weryfikacja"]
[null,"COP",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7960000000000003,"d":"1.80"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.952,"d":"1.95"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.346,"d":"2.35"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.904,"d":"2.90"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.468,"d":"3.47"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7300000000000004,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.596,"d":"4.60"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.811999999999999,"d":"5.81"}},null,"COP=",{"$f":"N10*N3+N11","v":2.1},{"$f":"O10*O3+O11","v":2.37},3,3.94,4.95,5.35,{"$f":"T9","v":5.622},{"$f":"U9","v":6.029999999999999},6.71,{"$f":"W9","v":8.9}]
[null,"Qmax",null,6.06,8.65,10.7,10.36,11.16,14.73,16.44,18.82,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP",null,1.79,1.79,2.22,2.58,3,3.22,3.96,4.96,null,"Q",{"$f":"D9*Dane!$E$26","v":8.11},{"$f":"E9*Dane!$E$26","v":9.28},{"$f":"F9*Dane!$E$26","v":11.07},{"$f":"G9*Dane!$E$26","v":10.95},{"$f":"H9*Dane!$E$26","v":11.67},{"$f":"I9*Dane!$E$26","v":15.36},{"$f":"S16*T14+S17","v":15.69},{"$f":"$S$16*U14+$S$17","v":16.185000000000002},{"$f":"J9*Dane!$E$26","v":17.01},{"$f":"K9*Dane!$E$26","v":19.5}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.23399999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.22375000000000012},{"$f":"(Q15-P15)/(Q3-P3)","v":-0.013333333333333443},{"$f":"(R15-Q15)/(R3-Q3)","v":0.14400000000000013},{"$f":"(S15-R15)/(S3-R3)","v":1.2299999999999998},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.1650000000000002},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.24899999999999983}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":12.79},{"$f":"O15-O16*O3","v":12.63625},{"$f":"P15-P16*P3","v":10.976666666666667},{"$f":"Q15-Q16*Q3","v":10.661999999999999},{"$f":"R15-R16*R3","v":3.0600000000000023},{"$f":"S15-S16*$S$3","v":13.709999999999997},null,null,{"$f":"V15-V16*V14","v":12.030000000000005}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":8.11},{"$f":"O16*O14+O17","v":9.279999999999998},11.07,10.95,11.67,15.36,{"$f":"T15","v":15.69},{"$f":"U15","v":16.185000000000002},17.01,{"$f":"W15","v":19.5}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.8},2.06,2.43,3.12,3.78,4.07,{"$f":"T14*S21+S22","v":4.26},{"$f":"U14*S21+S22","v":4.545},{"$f":"J10","v":5.02},{"$f":"K10","v":6.38}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.052000000000000005},{"$f":"(P20-O20)/(P14-O14)","v":0.04625000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07666666666666666},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.09666666666666683},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.09499999999999993},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13600000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.84},{"$f":"O20-O21*O14","v":2.75375},{"$f":"P20-P21*P14","v":2.966666666666667},{"$f":"Q20-Q21*Q14","v":2.8560000000000003},{"$f":"R20-R21*R14","v":3.1033333333333317},{"$f":"S20-S21*$S$3","v":3.120000000000001},null,null,{"$f":"V20-V21*V14","v":2.299999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,94 | 4,95"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7999999999999998},{"$f":"O21*O14+O22","v":2.06},2.43,3.12,3.7799999999999994,4.07,{"$f":"T20","v":4.26},{"$f":"U20","v":4.545},5.02,{"$f":"W20","v":6.38}]
[null,60225,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":16.7},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.06},{"$f":"E14*Dane!$E$26","v":8.65},{"$f":"F14*Dane!$E$26","v":{"v":10.7,"d":"10.70"}},{"$f":"G14*Dane!$E$26","v":10.36},{"$f":"H14*Dane!$E$26","v":11.16},{"$f":"I14*Dane!$E$26","v":14.73},{"$f":"S27*T25+S28","v":15.072000000000001},{"$f":"S27*U25+S28","v":15.585},{"$f":"J14*Dane!$E$26","v":16.44},{"$f":"K14*Dane!$E$26","v":18.82}]
[null,{"$f":"D14+9","v":15.059999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5180000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.25624999999999987},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.037777777777777764},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16000000000000014},{"$f":"(S26-R26)/(S3-R3)","v":1.1900000000000002},{"$f":"(V26-S26)/(V3-S3)","v":0.1710000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.2379999999999999}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.7},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":16.42},12.493749999999999,10.435555555555554,10.04,2.8299999999999983,13.02,null,null,{"$f":"V26-V27*V25","v":11.680000000000003}]
[null,{"$f":"D9+9","v":17.11},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.059999999999999},{"$f":"O27*O25+O28","v":8.65},10.7,10.36,11.16,14.73,{"$f":"T26","v":15.072000000000001},{"$f":"U26","v":15.585},16.44,{"$f":"W26","v":18.82}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7960000000000003,"d":"1.80"}},{"v":1.952,"d":"1.95"},{"v":2.346,"d":"2.35"},{"v":2.904,"d":"2.90"},{"v":3.468,"d":"3.47"},{"v":3.7300000000000004,"d":"3.73"},{"$f":"T25*S32+S33","v":3.9032000000000004},{"$f":"U25*S32+S33","v":4.163},{"$f":"J13","v":4.596},{"$f":"K13","v":5.811999999999999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03119999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.049250000000000016},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06199999999999998},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11280000000000001},{"$f":"(S31-R31)/(S25-R25)","v":0.08733333333333348},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08659999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.12159999999999993}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.419999999999999},{"$f":"O31-O32*O25","v":2.6907500000000004},{"$f":"P31-P32*P25","v":2.78},{"$f":"Q31-Q32*Q25","v":2.6784},{"$f":"R31-R32*R25","v":2.8566666666666656},{"$f":"S31-S32*$S$3","v":2.8640000000000008},null,null,{"$f":"V31-V32*V25","v":2.1640000000000015}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7960000000000003},{"$f":"O32*O25+O33","v":1.9520000000000002},2.346,2.904,3.468,3.7300000000000004,{"$f":"T31","v":3.9032000000000004},{"$f":"U31","v":4.163},4.596,{"$f":"W31","v":5.811999999999999}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-17.052154195011337},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),(O17-$C$40)/($C$39-O16)))","v":-16.567099567099564},-37.981308411214954,-5.67491926803014,-10.886075949367081,-19.6976241900648,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-19.6976241900648},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-19.6976241900648},-16.61354581673307,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-16.61354581673307}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-17.052154195011337},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-17.052154195011337},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-17.1}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D13","index":62,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.3},{"$f":"E7*Dane!$E$26","v":8.35},{"$f":"F7*Dane!$E$26","v":10.74},{"$f":"G7*Dane!$E$26","v":10.64},{"$f":"H7*Dane!$E$26","v":13.7},{"$f":"I7*Dane!$E$26","v":15.2},{"$f":"S5*T3+S6","v":15.666},{"$f":"$S$5*U3+$S$6","v":16.365000000000002},{"$f":"J7*Dane!$E$26","v":17.53},{"$f":"K7*Dane!$E$26","v":21.15}]
[null,"Q",null,7.3,8.35,10.74,6.31,8.61,9.35,11.45,14.08,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20999999999999996},{"$f":"(P4-O4)/(P3-O3)","v":0.29875000000000007},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.011111111111111072},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6119999999999998},{"$f":"(S4-R4)/(S3-R3)","v":0.5},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23300000000000018},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.36199999999999977}]
[null,"COP",null,2.14,2.43,3,3.98,4.87,5.47,7.02,9.64,null,"b=",{"$f":"N4-N5*$N$3","v":11.5},{"$f":"O4-O5*O3","v":12.83125},{"$f":"P4-P5*P3","v":10.662222222222223},{"$f":"Q4-Q5*Q3","v":9.416},{"$f":"R4-R5*R3","v":10.2},{"$f":"S4-S5*$S$3","v":12.869999999999997},null,null,{"$f":"V4-V5*V3","v":10.290000000000006}]
[{"$nulls":3},7.3,8.35,10.74,10.64,13.7,15.2,17.53,21.15,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.300000000000001},8.35,10.74,10.64,13.7,15.2,{"$f":"T4","v":15.666},{"$f":"U4","v":16.365000000000002},{"$f":"V5*V3+V6","v":17.53},{"$f":"W4","v":21.15}]
[null,"Q",null,7.71,8.81,10.49,10.42,10.9,{"$f":"(I7+I12)/2","v":14.57},16.11,18.38,null,"COP",{"$f":"D6","v":2.14},2.43,3,3.98,4.87,5.47,{"$f":"T3*S10+S11","v":5.779999999999999},{"$f":"U3*S10+S11","v":6.244999999999999},{"$f":"J6","v":7.02},{"$f":"K6","v":9.64}]
[null,"COP",null,1.82,2.09,2.47,3.03,3.78,4.1,5.13,6.67,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05800000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.07124999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.17800000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.19999999999999987},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.15499999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2620000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3000000000000003},{"$f":"O9-O10*O3","v":3.49875},{"$f":"P9-P10*P3","v":3.7622222222222224},{"$f":"Q9-Q10*Q3","v":3.624},{"$f":"R9-R10*R3","v":3.470000000000001},{"$f":"S9-S10*$S$3","v":3.92},null,null,{"$f":"V9-V10*V3","v":1.7799999999999976}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":6.097,"d":"6.10"}},8.71,10.68,{"$f":"G14","v":9.85},{"$f":"H14","v":10.77},{"$f":"I14","v":13.94},{"$f":"J14","v":15.51},{"$f":"K14","v":17.68},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8120000000000003,"d":"1.81"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9739999999999998,"d":"1.97"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.366,"d":"2.37"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.854,"d":"2.85"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.412,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.67},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.026,"d":"6.03"}},null,"COP=",{"$f":"N10*N3+N11","v":2.14},{"$f":"O10*O3+O11","v":2.43},3,3.98,4.87,5.47,{"$f":"T9","v":5.779999999999999},{"$f":"U9","v":6.244999999999999},7.02,{"$f":"W9","v":9.64}]
[null,"Qmax",null,6.1,8.71,10.68,9.85,10.77,13.94,15.51,17.68,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.8,"d":"1.80"},1.8,2.21,2.59,2.86,3.2,3.98,5.06,null,"Q",{"$f":"D9*Dane!$E$26","v":7.71},{"$f":"E9*Dane!$E$26","v":8.81},{"$f":"F9*Dane!$E$26","v":10.49},{"$f":"G9*Dane!$E$26","v":10.42},{"$f":"H9*Dane!$E$26","v":10.9},{"$f":"I9*Dane!$E$26","v":14.57},{"$f":"S16*T14+S17","v":14.878},{"$f":"$S$16*U14+$S$17","v":15.34},{"$f":"J9*Dane!$E$26","v":16.11},{"$f":"K9*Dane!$E$26","v":18.38}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.2200000000000001},{"$f":"(P15-O15)/(P3-O3)","v":0.20999999999999996},{"$f":"(Q15-P15)/(Q3-P3)","v":-0.00777777777777781},{"$f":"(R15-Q15)/(R3-Q3)","v":0.09600000000000009},{"$f":"(S15-R15)/(S3-R3)","v":1.2233333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.15399999999999991},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.22699999999999995}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":12.110000000000003},{"$f":"O15-O16*O3","v":11.96},{"$f":"P15-P16*P3","v":10.435555555555556},{"$f":"Q15-Q16*Q3","v":10.228},{"$f":"R15-R16*R3","v":2.336666666666666},{"$f":"S15-S16*$S$3","v":13.030000000000001},null,null,{"$f":"V15-V16*V14","v":11.57}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.710000000000001},{"$f":"O16*O14+O17","v":8.810000000000002},10.49,10.42,10.9,14.57,{"$f":"T15","v":14.878},{"$f":"U15","v":15.34},16.11,{"$f":"W15","v":18.38}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.09,2.47,3.03,3.78,4.1,{"$f":"T14*S21+S22","v":4.305999999999999},{"$f":"U14*S21+S22","v":4.615},{"$f":"J10","v":5.13},{"$f":"K10","v":6.67}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05399999999999996},{"$f":"(P20-O20)/(P14-O14)","v":0.04750000000000004},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06222222222222218},{"$f":"(R20-Q20)/(R14-Q14)","v":0.15},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.10300000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.154}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8999999999999995},{"$f":"O20-O21*O14","v":2.8025},{"$f":"P20-P21*P14","v":2.9055555555555554},{"$f":"Q20-Q21*Q14","v":2.73},{"$f":"R20-R21*R14","v":3.033333333333333},{"$f":"S20-S21*$S$3","v":3.0699999999999994},null,null,{"$f":"V20-V21*V14","v":2.05}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,98 | 4,87"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.09},2.47,3.03,3.7799999999999994,4.1,{"$f":"T20","v":4.305999999999999},{"$f":"U20","v":4.615},5.13,{"$f":"W20","v":6.67}]
[null,51386,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":16.3},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":6.1,"d":"6.10"}},{"$f":"E14*Dane!$E$26","v":8.71},{"$f":"F14*Dane!$E$26","v":10.68},{"$f":"G14*Dane!$E$26","v":9.85},{"$f":"H14*Dane!$E$26","v":10.77},{"$f":"I14*Dane!$E$26","v":13.94},{"$f":"S27*T25+S28","v":14.254},{"$f":"S27*U25+S28","v":14.725},{"$f":"J14*Dane!$E$26","v":15.51},{"$f":"K14*Dane!$E$26","v":17.68}]
[null,{"$f":"D14+9","v":15.1},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5220000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.24624999999999986},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.184},{"$f":"(S26-R26)/(S3-R3)","v":1.0566666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.15700000000000003},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.217}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.3},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":16.540000000000006},12.403749999999999,10.034444444444444,9.482,3.373333333333333,12.37,null,null,{"$f":"V26-V27*V25","v":11.17}]
[null,{"$f":"D9+9","v":16.71},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.100000000000001},{"$f":"O27*O25+O28","v":8.71},10.68,9.85,10.77,13.94,{"$f":"T26","v":14.254},{"$f":"U26","v":14.725},15.51,{"$f":"W26","v":17.68}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8120000000000003,"d":"1.81"}},{"v":1.9739999999999998,"d":"1.97"},{"v":2.366,"d":"2.37"},{"v":2.854,"d":"2.85"},{"v":3.412,"d":"3.41"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9259999999999997},{"$f":"U25*S32+S33","v":4.205},{"$f":"J13","v":4.67},{"$f":"K13","v":6.026}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.032399999999999894},{"$f":"(P31-O31)/(P25-O25)","v":0.049000000000000044},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05422222222222222},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11159999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10933333333333328},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09300000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1356}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.459999999999998},{"$f":"O31-O32*O25","v":2.7090000000000005},{"$f":"P31-P32*P25","v":2.7455555555555557},{"$f":"Q31-Q32*Q25","v":2.6308000000000002},{"$f":"R31-R32*R25","v":2.646666666666667},{"$f":"S31-S32*$S$3","v":2.8099999999999996},null,null,{"$f":"V31-V32*V25","v":1.9580000000000002}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8120000000000003},{"$f":"O32*O25+O33","v":1.9739999999999998},2.366,2.854,3.412,3.7399999999999998,{"$f":"T31","v":3.9259999999999997},{"$f":"U31","v":4.205},4.67,{"$f":"W31","v":6.026}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-16.091954022988507},-15.906921241050119,-28.810389610389606,-5.87335722819594,-7.86206896551724,-18.275109170305665,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-18.275109170305665},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-18.275109170305665},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-9.863713798977868},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-9.863713798977868}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-16.091954022988507},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-16.091954022988507},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-16.1}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D10","index":63,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.55},{"$f":"E7*Dane!$E$26","v":7.61},{"$f":"F7*Dane!$E$26","v":10.09},{"$f":"G7*Dane!$E$26","v":10.09},{"$f":"H7*Dane!$E$26","v":12.6},{"$f":"I7*Dane!$E$26","v":14.35},{"$f":"S5*T3+S6","v":14.808},{"$f":"$S$5*U3+$S$6","v":15.495000000000001},{"$f":"J7*Dane!$E$26","v":16.64},{"$f":"K7*Dane!$E$26","v":20.13}]
[null,"Q",null,6.55,7.61,10.09,5.9,7.58,8.21,10.11,12.56,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2120000000000001},{"$f":"(P4-O4)/(P3-O3)","v":0.30999999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0},{"$f":"(R4-Q4)/(R3-Q3)","v":0.502},{"$f":"(S4-R4)/(S3-R3)","v":0.5833333333333334},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2290000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.34899999999999987}]
[null,"COP",null,2.15,2.49,3.18,4.1,5.01,5.51,7.22,10.38,null,"b=",{"$f":"N4-N5*$N$3","v":10.790000000000003},{"$f":"O4-O5*O3","v":12.26},{"$f":"P4-P5*P3","v":10.09},{"$f":"Q4-Q5*Q3","v":9.086},{"$f":"R4-R5*R3","v":8.516666666666666},{"$f":"S4-S5*$S$3","v":12.059999999999999},null,null,{"$f":"V4-V5*V3","v":9.660000000000004}]
[{"$nulls":3},6.55,7.61,10.09,10.09,12.6,14.35,16.64,20.13,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.550000000000001},7.61,10.09,10.09,12.6,14.35,{"$f":"T4","v":14.808},{"$f":"U4","v":15.495000000000001},{"$f":"V5*V3+V6","v":16.64},{"$f":"W4","v":20.13}]
[null,"Q",null,6.95,8.06,9.52,9.87,10.82,13.75,15.16,17.24,null,"COP",{"$f":"D6","v":2.15},2.49,3.18,4.1,5.01,5.51,{"$f":"T3*S10+S11","v":5.851999999999999},{"$f":"U3*S10+S11","v":6.365},{"$f":"J6","v":7.22},{"$f":"K6","v":10.38}]
[null,"COP",null,1.84,2.14,2.52,3.02,3.75,4.1,5.21,6.89,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06800000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.08625},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10222222222222216},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18200000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.16666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.17099999999999999},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.3160000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.510000000000001},{"$f":"O9-O10*O3","v":3.7837500000000004},{"$f":"P9-P10*P3","v":3.895555555555555},{"$f":"Q9-Q10*Q3","v":3.7359999999999998},{"$f":"R9-R10*R3","v":3.8433333333333333},{"$f":"S9-S10*$S$3","v":3.8},null,null,{"$f":"V9-V10*V3","v":0.8999999999999977}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":5.824,"d":"5.82"}},8.32,10.08,{"$f":"G14","v":9.25},{"$f":"H14","v":12.2},{"$f":"I14","v":12.94},{"$f":"J14","v":14.56},{"$f":"K14","v":16.5},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8240000000000003,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.004,"d":"2.00"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.4000000000000004,"d":"2.40"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.848,"d":"2.85"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.434,"d":"3.43"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.7219999999999995,"d":"4.72"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.1579999999999995,"d":"6.16"}},null,"COP=",{"$f":"N10*N3+N11","v":2.15},{"$f":"O10*O3+O11","v":2.49},3.18,4.1,5.01,5.51,{"$f":"T9","v":5.851999999999999},{"$f":"U9","v":6.365},7.22,{"$f":"W9","v":10.38}]
[null,"Qmax",null,5.82,8.32,10.08,9.25,12.2,12.94,14.56,16.5,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.8,"d":"1.80"},1.8,2.22,2.59,2.96,3.2,3.99,5.06,null,"Q",{"$f":"D9*Dane!$E$26","v":6.95},{"$f":"E9*Dane!$E$26","v":8.06},{"$f":"F9*Dane!$E$26","v":9.52},{"$f":"G9*Dane!$E$26","v":9.87},{"$f":"H9*Dane!$E$26","v":10.82},{"$f":"I9*Dane!$E$26","v":13.75},{"$f":"S16*T14+S17","v":14.032},{"$f":"$S$16*U14+$S$17","v":14.455},{"$f":"J9*Dane!$E$26","v":15.16},{"$f":"K9*Dane!$E$26","v":17.24}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22200000000000006},{"$f":"(P15-O15)/(P3-O3)","v":0.18249999999999988},{"$f":"(Q15-P15)/(Q3-P3)","v":0.03888888888888885},{"$f":"(R15-Q15)/(R3-Q3)","v":0.19000000000000022},{"$f":"(S15-R15)/(S3-R3)","v":0.9766666666666666},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20799999999999982}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.39},{"$f":"O15-O16*O3","v":10.7975},{"$f":"P15-P16*P3","v":9.792222222222222},{"$f":"Q15-Q16*Q3","v":9.489999999999998},{"$f":"R15-R16*R3","v":3.9833333333333343},{"$f":"S15-S16*$S$3","v":12.34},null,null,{"$f":"V15-V16*V14","v":11.000000000000004}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.949999999999999},{"$f":"O16*O14+O17","v":8.060000000000002},9.52,9.87,10.82,13.75,{"$f":"T15","v":14.032},{"$f":"U15","v":14.455},15.16,{"$f":"W15","v":17.24}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.84},2.14,2.52,3.02,3.75,4.1,{"$f":"T14*S21+S22","v":4.321999999999999},{"$f":"U14*S21+S22","v":4.654999999999999},{"$f":"J10","v":5.21},{"$f":"K10","v":6.89}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.06000000000000001},{"$f":"(P20-O20)/(P14-O14)","v":0.04749999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.146},{"$f":"(S20-R20)/(S14-R14)","v":0.11666666666666654},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.11100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.16799999999999998}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":3.04},{"$f":"O20-O21*O14","v":2.8525},{"$f":"P20-P21*P14","v":2.908888888888889},{"$f":"Q20-Q21*Q14","v":2.728},{"$f":"R20-R21*R14","v":2.9333333333333345},{"$f":"S20-S21*$S$3","v":2.9899999999999993},null,null,{"$f":"V20-V21*V14","v":1.8500000000000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,18 | 4,1 | 5,01"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8399999999999999},{"$f":"O21*O14+O22","v":2.14},2.52,3.02,3.75,4.1,{"$f":"T20","v":4.321999999999999},{"$f":"U20","v":4.654999999999999},5.21,{"$f":"W20","v":6.89}]
[null,43220,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.55},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.82},{"$f":"E14*Dane!$E$26","v":8.32},{"$f":"F14*Dane!$E$26","v":10.08},{"$f":"G14*Dane!$E$26","v":9.25},{"$f":"H14*Dane!$E$26","v":{"v":12.2,"d":"12.20"}},{"$f":"I14*Dane!$E$26","v":12.94},{"$f":"S27*T25+S28","v":13.264},{"$f":"S27*U25+S28","v":13.75},{"$f":"J14*Dane!$E$26","v":14.56},{"$f":"K14*Dane!$E$26","v":16.5}]
[null,{"$f":"D14+9","v":14.82},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5},{"$f":"(P26-O26)/(P3-O3)","v":0.21999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5899999999999999},{"$f":"(S26-R26)/(S3-R3)","v":0.24666666666666673},{"$f":"(V26-S26)/(V3-S3)","v":0.1620000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.19399999999999995}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.55},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":15.82},11.620000000000001,9.434444444444445,8.07,10.473333333333333,11.319999999999999,null,null,{"$f":"V26-V27*V25","v":10.680000000000001}]
[null,{"$f":"D9+9","v":15.95},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.82},{"$f":"O27*O25+O28","v":8.32},10.08,9.25,12.2,12.94,{"$f":"T26","v":13.264},{"$f":"U26","v":13.75},14.56,{"$f":"W26","v":16.5}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8240000000000003,"d":"1.82"}},{"v":2.004,"d":"2.00"},{"v":2.4000000000000004,"d":"2.40"},{"v":2.848,"d":"2.85"},{"v":3.434,"d":"3.43"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9364},{"$f":"U25*S32+S33","v":4.231},{"$f":"J13","v":4.7219999999999995},{"$f":"K13","v":6.1579999999999995}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03599999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.049500000000000044},{"$f":"(Q31-P31)/(Q25-P25)","v":0.049777777777777726},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11720000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.10199999999999987},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09819999999999998},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1436}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.543999999999999},{"$f":"O31-O32*O25","v":2.7465000000000006},{"$f":"P31-P32*P25","v":2.7484444444444445},{"$f":"Q31-Q32*Q25","v":2.6136},{"$f":"R31-R32*R25","v":2.720000000000001},{"$f":"S31-S32*$S$3","v":2.758},null,null,{"$f":"V31-V32*V25","v":1.8499999999999996}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8240000000000003},{"$f":"O32*O25+O33","v":2.004},2.4000000000000004,2.848,3.434,3.7399999999999998,{"$f":"T31","v":3.9364},{"$f":"U31","v":4.231},4.7219999999999995,{"$f":"W31","v":6.1579999999999995}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-14.39359267734554},-14.504672897196263,-24.84444444444444,-6.308115543328749,-4.969072164948452,-16.65198237885462,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-16.65198237885462},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-16.65198237885462},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-8.989547038327535},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-8.989547038327535}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-14.504672897196263},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-14.504672897196263},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"251.A04","index":64,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.54},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":3.83},{"$f":"G7*Dane!$E$26","v":4.46},{"$f":"H7*Dane!$E$26","v":4},{"$f":"I7*Dane!$E$26","v":6.25},{"$f":"S5*T3+S6","v":6.656},{"$f":"$S$5*U3+$S$6","v":7.265},{"$f":"J7*Dane!$E$26","v":8.28},{"$f":"K7*Dane!$E$26","v":9.14}]
[null,"Q",null,2.54,3,3.83,4.46,4,6.25,8.28,9.14,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.092},{"$f":"(P4-O4)/(P3-O3)","v":0.10375000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":0.06999999999999999},{"$f":"(R4-Q4)/(R3-Q3)","v":-0.092},{"$f":"(S4-R4)/(S3-R3)","v":0.75},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.20299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.08600000000000012}]
[null,"COP",null,2.25,2.56,3.2,4,5.1,5.52,8.17,10.88,null,"b=",{"$f":"N4-N5*$N$3","v":4.38},{"$f":"O4-O5*O3","v":4.55625},{"$f":"P4-P5*P3","v":4.32},{"$f":"Q4-Q5*Q3","v":4.644},{"$f":"R4-R5*R3","v":-1.25},{"$f":"S4-S5*$S$3","v":4.220000000000001},null,null,{"$f":"V4-V5*V3","v":6.559999999999997}]
[{"$nulls":3},{"$f":"D5","v":2.54},3,3.83,4.46,4,6.25,8.28,9.14,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.54},3,3.8300000000000005,4.46,4,6.25,{"$f":"T4","v":6.656},{"$f":"U4","v":7.265},{"$f":"V5*V3+V6","v":8.28},{"$f":"W4","v":9.14}]
[null,"Q",null,2.39,2.84,3.64,4.35,5.49,5.98,7.95,10.52,null,"COP",{"$f":"D6","v":2.25},2.56,3.2,4,5.1,5.52,{"$f":"T3*S10+S11","v":6.049999999999999},{"$f":"U3*S10+S11","v":6.844999999999999},{"$f":"J6","v":8.17},{"$f":"K6","v":10.88}]
[null,"COP",null,1.92,2.17,2.64,3.28,3.88,4.25,5.95,8.53,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06200000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.08000000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S9-R9)/(S3-R3)","v":0.13999999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.265},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2710000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.49},{"$f":"O9-O10*O3","v":3.7600000000000002},{"$f":"P9-P10*P3","v":3.822222222222222},{"$f":"Q9-Q10*Q3","v":3.56},{"$f":"R9-R10*R3","v":4.12},{"$f":"S9-S10*$S$3","v":2.869999999999999},null,null,{"$f":"V9-V10*V3","v":2.7499999999999982}]
[null,"Q",null,2.24,2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8,"d":"1.80"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.034,"d":"2.03"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.476,"d":"2.48"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.0039999999999996,"d":"3.00"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.58},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.9139999999999997,"d":"3.91"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.426,"d":"5.43"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.694,"d":"7.69"}},null,"COP=",{"$f":"N10*N3+N11","v":2.25},{"$f":"O10*O3+O11","v":2.56},3.2,4,5.1,5.52,{"$f":"T9","v":6.049999999999999},{"$f":"U9","v":6.844999999999999},8.17,{"$f":"W9","v":10.88}]
[null,"Qmax",null,{"$f":"D12","v":2.24},2.68,3.49,{"v":4.3,"d":"4.30"},5.36,5.86,7.89,10.59,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.62,1.83,2.23,2.59,3.13,3.41,4.64,6.44,null,"Q",{"$f":"D9*Dane!$E$26","v":2.39},{"$f":"E9*Dane!$E$26","v":2.84},{"$f":"F9*Dane!$E$26","v":3.64},{"$f":"G9*Dane!$E$26","v":4.35},{"$f":"H9*Dane!$E$26","v":5.49},{"$f":"I9*Dane!$E$26","v":5.98},{"$f":"S16*T14+S17","v":6.3740000000000006},{"$f":"$S$16*U14+$S$17","v":6.965},{"$f":"J9*Dane!$E$26","v":7.95},{"$f":"K9*Dane!$E$26","v":10.52}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08999999999999994},{"$f":"(P15-O15)/(P3-O3)","v":0.10000000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07888888888888884},{"$f":"(R15-Q15)/(R3-Q3)","v":0.22800000000000012},{"$f":"(S15-R15)/(S3-R3)","v":0.1633333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.19699999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.25699999999999995}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.1899999999999995},{"$f":"O15-O16*O3","v":4.34},{"$f":"P15-P16*P3","v":4.192222222222222},{"$f":"Q15-Q16*Q3","v":3.8939999999999992},{"$f":"R15-R16*R3","v":4.346666666666666},{"$f":"S15-S16*$S$3","v":4.010000000000001},null,null,{"$f":"V15-V16*V14","v":2.8100000000000014}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.3900000000000006},{"$f":"O16*O14+O17","v":2.8399999999999994},3.64,4.35,5.49,5.98,{"$f":"T15","v":6.3740000000000006},{"$f":"U15","v":6.965},7.95,{"$f":"W15","v":10.52}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},55,{"$nulls":6},"COP",{"$f":"D10","v":1.92},2.17,2.64,3.28,3.88,4.25,{"$f":"T14*S21+S22","v":4.59},{"$f":"U14*S21+S22","v":5.1},{"$f":"J10","v":5.95},{"$f":"K10","v":8.53}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05},{"$f":"(P20-O20)/(P14-O14)","v":0.058750000000000024},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07111111111111107},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12000000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333336},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.17},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.2579999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.92},{"$f":"O20-O21*O14","v":3.0512500000000005},{"$f":"P20-P21*P14","v":3.1377777777777776},{"$f":"Q20-Q21*Q14","v":3.0399999999999996},{"$f":"R20-R21*R14","v":3.0166666666666666},{"$f":"S20-S21*$S$3","v":2.55},null,null,{"$f":"V20-V21*V14","v":0.7900000000000018}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,2 | 4 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.92},{"$f":"O21*O14+O22","v":2.17},2.64,3.28,3.88,4.25,{"$f":"T20","v":4.59},{"$f":"U20","v":5.1},5.95,{"$f":"W20","v":8.53}]
[null,45092,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":10.54},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.24},{"$f":"E14*Dane!$E$26","v":2.68},{"$f":"F14*Dane!$E$26","v":3.49},{"$f":"G14*Dane!$E$26","v":{"v":4.3,"d":"4.30"}},{"$f":"H14*Dane!$E$26","v":5.36},{"$f":"I14*Dane!$E$26","v":5.86},{"$f":"S27*T25+S28","v":6.266},{"$f":"S27*U25+S28","v":6.875},{"$f":"J14*Dane!$E$26","v":7.89},{"$f":"K14*Dane!$E$26","v":10.59}]
[null,{"$f":"D14+8","v":10.24},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.088},{"$f":"(P26-O26)/(P3-O3)","v":0.10125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08999999999999996},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.16666666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.20299999999999993},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.27}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.54},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4},4.19875,4.12,3.8759999999999994,4.193333333333333,3.830000000000001,null,null,{"$f":"V26-V27*V25","v":2.4899999999999993}]
[null,{"$f":"D9+8","v":10.39},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.24},{"$f":"O27*O25+O28","v":2.6800000000000006},3.49,4.3,5.359999999999999,5.86,{"$f":"T26","v":6.266},{"$f":"U26","v":6.875},7.89,{"$f":"W26","v":10.59}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8,"d":"1.80"}},{"v":2.034,"d":"2.03"},{"v":2.476,"d":"2.48"},{"v":3.0039999999999996,"d":"3.00"},3.58,{"v":3.9139999999999997,"d":"3.91"},{"$f":"T25*S32+S33","v":4.2164},{"$f":"U25*S32+S33","v":4.67},{"$f":"J13","v":5.426},{"$f":"K13","v":7.694}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04679999999999995},{"$f":"(P31-O31)/(P25-O25)","v":0.05525000000000002},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05866666666666662},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11520000000000011},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333321},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.15120000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.22679999999999997}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.735999999999999},{"$f":"O31-O32*O25","v":2.86275},{"$f":"P31-P32*P25","v":2.8866666666666663},{"$f":"Q31-Q32*Q25","v":2.773599999999999},{"$f":"R31-R32*R25","v":2.8006666666666673},{"$f":"S31-S32*$S$3","v":2.4019999999999992},null,null,{"$f":"V31-V32*V25","v":0.8900000000000006}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7999999999999998},{"$f":"O32*O25+O33","v":2.034},2.476,3.0039999999999996,3.58,3.9139999999999997,{"$f":"T31","v":4.2164},{"$f":"U31","v":4.67},5.426,{"$f":"W31","v":7.694}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":0.37854889589905394},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-0.17110266159695925},0.6101694915254228,-1.082706766917294,5.897435897435898,0.6542056074766341,20,20,-6.6237942122186375,20]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak",0.6101694915254228,"brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0.6101694915254228},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":0.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.9041486068111455},{"$f":"E66*Dane!$E$26","v":2.48},{"$f":"F66*Dane!$E$26","v":3.23},{"$f":"G66*Dane!$E$26","v":4.31},{"$f":"H66*Dane!$E$26","v":5.04},{"$f":"I66*Dane!$E$26","v":5.52},{"$f":"I57*J52+I58","v":5.9639999999999995},{"$f":"I57*K52+I58","v":6.63},{"$f":"L66*Dane!$E$26","v":7.74},{"$f":"M66*Dane!$E$26","v":10.51}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.341235294117647},1.51,1.7,1.92,2.34,2.54,null,null,3.34,4.42]
[null,"Q",null,{"$f":"D54","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,{"$f":"L54","v":7.74},{"$f":"M54","v":10.51}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.11517027863777089},{"$f":"(F54-E54)/(F52-E52)","v":0.09375},{"$f":"(G54-F54)/(G52-F52)","v":0.11999999999999995},{"$f":"(H54-G54)/(H52-G52)","v":0.14600000000000007},{"$f":"(I54-H54)/(I52-H52)","v":0.15999999999999984},{"$f":"(L54-I54)/(L52-I52)","v":0.22200000000000006}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.207554179566563},3.88625,4.069999999999999,4.018,3.9200000000000013,3.299999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.9041486068111455},2.48,3.2299999999999995,4.31,5.04,5.52]
[null,"COP",null,{"$f":"D55","v":1.341235294117647},1.51,1.7,1.92,2.34,2.54,null,null,{"$f":"L55","v":3.34},{"$f":"M55","v":4.42}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03375294117647058},{"$f":"(F61-E61)/(F52-E52)","v":0.023749999999999993},{"$f":"(G61-F61)/(G52-F52)","v":0.024444444444444442},{"$f":"(H61-G61)/(H52-G52)","v":0.08399999999999999},{"$f":"(I61-H61)/(I52-H52)","v":0.06666666666666672},{"$f":"(L61-I61)/(L52-I52)","v":0.07999999999999999}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0162941176470586},1.86625,1.871111111111111,1.752,1.8733333333333329,1.7400000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3412352941176469},1.51,1.6999999999999997,1.92,2.34,2.54]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,7.74,10.51]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A04","index":65,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":10234.012951437013},null,null,"COP",{"$f":"K13","v":3.3624182826992914},{"$f":"L13","v":2.9439791305571195},{"$f":"M13","v":3.116695669893257},{"$f":"N13","v":2.8991797969218083},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.888991113186364},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.8721873148590426},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.8873260661107168},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.8986162557064679},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.3624182826992914},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.11100888681363597},{"$f":"1-L3","v":0.12781268514095745},{"$f":"1-M3","v":0.11267393388928315},{"$f":"1-N3","v":0.10138374429353214}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.888991113186364},null,null,"COP-Inst",{"$f":"K14","v":3.4872889199498176},{"$f":"L14","v":3.0905218318363894},{"$f":"M14","v":3.2436771011760657},{"$f":"N14","v":3.0120018649065754}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.11100888681363597},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.4872889199498176},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R7*Bilans!F7+S7","v":4.427033333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.8966218912590073,"d":"89.66%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":0.45765833333333283},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC7*Bilans!F7+AD7","v":4.078833333333333},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.0014056603773582},{"$f":"AF7*Z7","v":261.6175243867924},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":37.46339639602827},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ7*Bilans!F7+AK7","v":4.431699999999999},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.8956777308933369,"d":"89.57%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":0.462324999999999},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU7*Bilans!F7+AV7","v":3.3229999999999995},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.4452264150943392},{"$f":"AX7*AR7","v":213.13816047169806},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":45.98463737586519},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB7*Bilans!F7+BC7","v":4.427033333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.8966218912590073,"d":"89.66%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":0.45765833333333283},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W7<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W7<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W7<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W7<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM7*Bilans!F7+BN7","v":3.7696296296296294},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.7738784067085955},{"$f":"BP7*BJ7","v":241.7851113207547},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":40.536329829043034},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F7<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F7<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F7<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F7<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F7*BT7+BU7","v":3.0452799999999995},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.0145011296169817},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC7*Bilans!F7+CD7","v":4.375966666666666},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.9070852916308018,"d":"90.71%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":0.4065916666666656},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN7*Bilans!F7+CO7","v":3.0452799999999995},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.2408664150943394},{"$f":"CQ7*CK7","v":195.32512107169808},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":50.178292308096474}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R8*Bilans!F8+S8","v":4.266333333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":-0.40616666666666656},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0.08692705546638128},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":94.99610914927769},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":9.043890850722308},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC8*Bilans!F8+AD8","v":3.7540740740740737},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":2.762431865828092},{"$f":"AF8*Z8","v":262.42027904364824},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":56.02788736787152},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ8*Bilans!F8+AK8","v":4.1317407407407405},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":-0.5407592592592598},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0.11573231872857352},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":91.9992095594792},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":12.040790440520789},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU8*Bilans!F8+AV8","v":3.083259259259259},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.2688134171907754},{"$f":"AX8*AR8","v":208.72904101949226},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":67.8414518677373},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB8*Bilans!F8+BC8","v":4.266333333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":-0.40616666666666656},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0.08692705546638128},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":94.99610914927769},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":9.043890850722308},null,{"$f":"IF(Bilans!W8<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W8<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W8<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W8<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W8<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM8*Bilans!F8+BN8","v":3.7540740740740737},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.762431865828092},{"$f":"BP8*BJ8","v":262.42027904364824},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":56.02788736787152},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F8<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F8<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F8<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F8<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F8*BT8+BU8","v":2.8416888888888887},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.230473270981263},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC8*Bilans!F8+CD8","v":4.051},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":-0.6215000000000002},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0.13301230604601394},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":103.90698769395398},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":9.043890850722308},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN8*Bilans!F8+CO8","v":2.8416888888888887},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.0910540880503143},{"$f":"CQ8*CK8","v":217.2751313944362},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":75.76826768715529}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":15241.798632397902},null,{"$f":"F9/F11","v":4659.352494068538},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R9*Bilans!F9+S9","v":4.210916666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.850625},null,-0.6397083333333331,0.13188163037409265,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":94.03024120603015},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":14.284758793969845},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC9*Bilans!F9+AD9","v":3.6837037037037037},2.7106498951781974,254.88306346870627,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":63.176390122126804},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ9*Bilans!F9+AK9","v":4.069287037037037},{"v":1,"d":"100.00%"},4.850625,null,-0.7813379629629633,0.16107985320715645,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":90.86763569986684},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":17.447364300133152},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU9*Bilans!F9+AV9","v":3.026962962962963},2.22738784067086,202.39746686839274,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":75.13343107481379},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB9*Bilans!F9+BC9","v":4.210916666666667},{"v":1,"d":"100.00%"},4.850625,null,-0.6397083333333331,0.13188163037409265,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":94.03024120603015},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":14.284758793969845},null,{"$f":"IF(Bilans!W9<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W9<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W9<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W9<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W9<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM9*Bilans!F9+BN9","v":3.6837037037037037},2.7106498951781974,254.88306346870627,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":63.176390122126804},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F9<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F9<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F9<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F9<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F9*BT9+BU9","v":2.795244444444444},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.284149269394051},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC9*Bilans!F9+CD9","v":3.97975},{"v":1,"d":"100.00%"},4.850625,null,-0.8708749999999998,0.17953871923721168,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.13546128076278},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":14.284758793969845},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN9*Bilans!F9+CO9","v":2.795244444444444},2.056877987421384,222.42144996805834,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":86.24601642512239}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":2222.888567602102},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R10*Bilans!F10+S10","v":3.856541666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A04'!$C$39+'251.A04'!$C$40)","v":5.9896875},null,-2.1331458333333324,0.3561364150188691,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":87.34170496165285},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":48.310795038347145},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC10*Bilans!F10+AD10","v":3.2337037037037035},2.379517819706499,207.8311433598005,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":109.67119062687138},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":3.6699120370370375},{"v":1,"d":"100.00%"},5.9896875,null,-2.319775462962962,0.38729490694847807,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":83.11497763517158},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":52.53752236482842},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU10*Bilans!F10+AV10","v":2.666962962962963},1.9624821802935013,163.11166252451713,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":122.40743937259003},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB10*Bilans!F10+BC10","v":3.856541666666667},{"v":1,"d":"100.00%"},5.9896875,null,-2.1331458333333324,0.3561364150188691,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":87.34170496165285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":48.310795038347145},null,{"$f":"IF(Bilans!W10<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W10<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W10<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W10<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W10<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM10*Bilans!F10+BN10","v":3.2337037037037035},2.379517819706499,207.8311433598005,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":109.67119062687138},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F10<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F10<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F10<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F10<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F10*BT10+BU10","v":2.4982444444444445},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.6745803719945562},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC10*Bilans!F10+CD10","v":3.5241250000000006},{"v":1,"d":"100.00%"},5.9896875,null,-2.465562499999999,0.4116345802681691,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.24086541973185},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":48.310795038347145},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN10*Bilans!F10+CO10","v":2.4982444444444445},1.838330817610063,248.61745070134813,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":157.22262377056367}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2712267749222788},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R11*Bilans!F11+S11","v":3.904666666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A04'!$C$39+'251.A04'!$C$40)","v":5.835},null,-1.930333333333333,0.3308197657812053,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":88.29164010282777},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":43.64835989717223},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC11*Bilans!F11+AD11","v":3.2948148148148144},2.4244863731656183,214.06187829374898,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":103.28384596532621},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":3.7241481481481484},{"v":1,"d":"100.00%"},5.835,null,-2.1108518518518515,0.36175695832936616,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":84.20978691802343},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":47.73021308197657},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU11*Bilans!F11+AV11","v":2.715851851851852},1.998457023060797,168.28964007677715,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":115.92922342837251},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB11*Bilans!F11+BC11","v":3.904666666666667},{"v":1,"d":"100.00%"},5.835,null,-1.930333333333333,0.3308197657812053,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":88.29164010282777},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":43.64835989717223},null,{"$f":"IF(Bilans!W11<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W11<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W11<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W11<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W11<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM11*Bilans!F11+BN11","v":3.2948148148148144},2.4244863731656183,214.06187829374898,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":103.28384596532621},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F11<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F11<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F11<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F11<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F11*BT11+BU11","v":2.538577777777778},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.6161980461500756},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC11*Bilans!F11+CD11","v":3.5860000000000003},{"v":1,"d":"100.00%"},5.835,null,-2.2489999999999997,0.3854327335047129,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.5545672664953},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":43.64835989717223},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN11*Bilans!F11+CO11","v":2.538577777777778},1.868010062893082,245.74525547335807,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":147.1546056687656}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R12*Bilans!F12+S12","v":3.8384583333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A04'!$C$39+'251.A04'!$C$40)","v":6.047812500000001},null,-2.2093541666666674,0.3653145937752976,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":86.98204820957992},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":50.065451790420106},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC12*Bilans!F12+AD12","v":3.2107407407407402},2.362620545073375,205.5055741525163,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":112.07696919020293},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":3.649532407407407},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.398280092592594,0.3965533145401901,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":82.7008596255533},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":54.34664037444671},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU12*Bilans!F12+AV12","v":2.6485925925925926},1.9489643605870022,161.18102800011192,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":124.8460371852415},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB12*Bilans!F12+BF8","v":4.190958333333334},{"v":1,"d":"100.00%"},6.047812500000001,null,-1.8568541666666674,0.30702905664927066,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":94.96993535885909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":42.077564641140924},null,{"$f":"IF(Bilans!W12<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W12<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W12<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W12<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W12<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM12*Bilans!F12+BN12","v":3.2107407407407402},2.362620545073375,224.37792044313085,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":106.13401219628301},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F12<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F12<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F12<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F12<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F12*BT12+BU12","v":2.4830888888888887},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.6970082066243664},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC12*Bilans!F12+CD12","v":3.500875},{"v":1,"d":"100.00%"},6.047812500000001,null,-2.5469375000000007,0.42113367436573146,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":136.62636632563428},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":42.077564641140924},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN12*Bilans!F12+CO12","v":2.4830888888888887},1.8271786163522012,249.6407749801014,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":150.73916259437235}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":14904.678661649146},null,{"$f":"F13/F15","v":5365.407585442362},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.3624182826992914},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9439791305571195},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.116695669893257},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.8991797969218083},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R13*Bilans!F13+S13","v":3.8620833333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A04'!$C$39+'251.A04'!$C$40)","v":5.971875},null,-2.1097916666666663,0.3532879818594104,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":87.45163265306122},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":47.77336734693877},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC13*Bilans!F13+AD13","v":3.2407407407407405},2.3846960167714886,208.54556004791854,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":108.93455651087687},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ13*Bilans!F13+AK13","v":3.6761574074074077},{"v":1,"d":"100.00%"},5.971875,null,-2.295717592592592,0.3844215748977653,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":83.2415925344497},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":51.98340746555031},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU13*Bilans!F13+AV13","v":2.6725925925925926},1.9666247379454929,163.70497510422763,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":121.66060093311717},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB13*Bilans!F13+BC13","v":3.8620833333333335},{"v":1,"d":"100.00%"},5.971875,null,-2.1097916666666663,0.3532879818594104,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":87.45163265306122},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":47.77336734693877},null,{"$f":"IF(Bilans!W13<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W13<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W13<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W13<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W13<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM13*Bilans!F13+BN13","v":3.2407407407407405},2.3846960167714886,208.54556004791854,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":108.93455651087687},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F13<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F13<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F13<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F13<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F13*BT13+BU13","v":2.5028888888888887},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.667761697593892},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC13*Bilans!F13+CD13","v":3.5312500000000004},{"v":1,"d":"100.00%"},5.971875,null,-2.4406249999999994,0.4086865515436943,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":134.8163134484563},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":47.77336734693877},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN13*Bilans!F13+CO13","v":2.5028888888888887},1.841748427672956,248.2977333183588,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":156.05587399595393}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":2560.0085383508554},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.4872889199498176},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.0905218318363894},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2436771011760657},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.0120018649065754},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R14*Bilans!F14+S14","v":4.063916666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A04'!$C$39+'251.A04'!$C$40)","v":5.323125},null,-1.2592083333333335,0.23655434229580058,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":91.35009017259598},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":28.304909827404018},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.497037037037037},2.5732914046121595,235.07040185168694,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":82.30745404453504},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":3.9036203703703705},{"v":1,"d":"100.00%"},5.323125,null,-1.4195046296296296,0.26666753638692114,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":87.74689593362295},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":31.90810406637705},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU14*Bilans!F14+AV14","v":2.8776296296296295},2.1175010482180294,185.80414411732494,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":94.61762412550954},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB14*Bilans!F14+BC14","v":4.063916666666667},{"v":1,"d":"100.00%"},5.323125,null,-1.2592083333333335,0.23655434229580058,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":91.35009017259598},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":28.304909827404018},null,{"$f":"IF(Bilans!W14<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W14<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W14<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W14<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W14<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.497037037037037},2.5732914046121595,235.07040185168694,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":82.30745404453504},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F14<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F14<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F14<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F14<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F14*BT14+BU14","v":2.6720444444444444},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.4355715972788214},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC14*Bilans!F14+CD14","v":3.7907500000000005},{"v":1,"d":"100.00%"},5.323125,null,-1.5323749999999996,0.28787131619114703,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.36712868380886},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":28.304909827404018},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN14*Bilans!F14+CO14","v":2.6720444444444444},1.9662213836477989,234.70220092274351,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":114.82780898655466}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7779210478042926},{"$nulls":4},{"$f":"F11","v":3.2712267749222788},{"$f":"F15","v":2.7779210478042926},{"$f":"F28","v":2.983404530776176},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R15*Bilans!F15+S15","v":3.8997083333333338},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A04'!$C$39+'251.A04'!$C$40)","v":5.8509375},null,-1.951229166666666,0.33349000338264867,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":88.19426902739946},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":44.12823097260053},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC15*Bilans!F15+AD15","v":3.2885185185185186},2.4198532494758913,213.41718849110353,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":103.94091654738403},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":3.7185601851851855},{"v":1,"d":"100.00%"},5.8509375,null,-2.132377314814814,0.3644505371685844,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":84.09749379550999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":48.22500620449001},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU15*Bilans!F15+AV15","v":2.710814814814815},1.9947505241090149,167.75351982484818,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":116.59588953265944},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB15*Bilans!F15+BC15","v":3.8997083333333338},{"v":1,"d":"100.00%"},5.8509375,null,-1.951229166666666,0.33349000338264867,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":88.19426902739946},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":44.12823097260053},null,{"$f":"IF(Bilans!W15<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W15<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W15<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W15<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W15<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM15*Bilans!F15+BN15","v":3.2885185185185186},2.4198532494758913,213.41718849110353,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":103.94091654738403},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F15<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F15<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F15<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F15<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F15*BT15+BU15","v":2.534422222222222},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.6221273312348203},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC15*Bilans!F15+CD15","v":3.5796250000000005},{"v":1,"d":"100.00%"},5.8509375,null,-2.271312499999999,0.3881963360572557,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":131.93430366394273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":44.12823097260053},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN15*Bilans!F15+CO15","v":2.534422222222222},1.8649522012578617,246.05117003949314,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":148.1852645135605}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.8983941748743822},{"$f":"F19","v":3.8983941748743822},{"$f":"F19","v":3.8983941748743822},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R16*Bilans!F16+S16","v":4.2908333333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.59375},null,-0.3029166666666665,0.0659410430839002,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":95.4141224489796},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":6.735877551020406},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.7851851851851848},2.7853249475890984,265.7593356094639,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":52.87953641875597},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":4.159351851851851},{"v":1,"d":"100.00%"},4.59375,null,-0.4343981481481487,0.09456286218190992,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":92.4904036281179},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":9.659596371882099},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU16*Bilans!F16+AV16","v":3.108148148148148},2.287127882599581,211.53738101075788,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":64.62788825176006},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB16*Bilans!F16+BC16","v":4.2908333333333335},{"v":1,"d":"100.00%"},4.59375,null,-0.3029166666666665,0.0659410430839002,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":95.4141224489796},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":6.735877551020406},null,{"$f":"IF(Bilans!W16<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W16<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W16<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W16<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W16<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.7851851851851848},2.7853249475890984,265.7593356094639,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":52.87953641875597},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F16<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F16<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F16<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F16<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F16*BT16+BU16","v":2.862222222222222},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.207298136645963},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC16*Bilans!F16+CD16","v":4.0825000000000005},{"v":1,"d":"100.00%"},4.59375,null,-0.5112499999999995,0.11129251700680262,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.0387074829932},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":6.735877551020406},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN16*Bilans!F16+CO16","v":2.862222222222222},2.1061635220125785,214.91020353399222,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":71.18677156493463}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":665.2112889628611},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R17*Bilans!F17+S17","v":4.252916666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.715625},null,-0.4627083333333335,0.09812237685001107,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":94.76479125248508},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":10.310208747514912},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.737037037037037},2.749895178197065,260.59324252806016,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":57.755165854692684},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":4.11662037037037},{"v":1,"d":"100.00%"},4.715625,null,-0.5990046296296301,0.12702550131310908,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":91.72779544952505},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":13.347204550474935},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU17*Bilans!F17+AV17","v":3.0696296296296293},2.2587840670859536,207.1932828703066,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":69.60397975327669},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB17*Bilans!F17+BC17","v":4.252916666666667},{"v":1,"d":"100.00%"},4.715625,null,-0.4627083333333335,0.09812237685001107,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":94.76479125248508},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":10.310208747514912},null,{"$f":"IF(Bilans!W17<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W17<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W17<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W17<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W17<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.737037037037037},2.749895178197065,260.59324252806016,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":57.755165854692684},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F17<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F17<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F17<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F17<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F17*BT17+BU17","v":2.830444444444444},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.2433069011541185},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC17*Bilans!F17+CD17","v":4.03375},{"v":1,"d":"100.00%"},4.715625,null,-0.6818749999999998,0.144599072233267,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":104.93040092776673},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":10.310208747514912},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN17*Bilans!F17+CO17","v":2.830444444444444},2.0827798742138364,218.5469272455414,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":78.29033885173928}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":10234.012951437013},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R18*Bilans!F18+S18","v":4.240375},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.7559375},null,-0.5155624999999997,0.10840396872330633,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":94.54707214665878},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":11.49542785334121},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.721111111111111},2.738176100628931,258.88653333642037,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":59.37178968605554},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":4.102486111111111},{"v":1,"d":"100.00%"},4.7559375,null,-0.6534513888888887,0.13739696724124079,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":91.47258210132071},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":14.569917898679275},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU18*Bilans!F18+AV18","v":3.0568888888888885},2.2494088050314462,205.75923159767268,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":71.25325802447949},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB18*Bilans!F18+BC18","v":4.240375},{"v":1,"d":"100.00%"},4.7559375,null,-0.5155624999999997,0.10840396872330633,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":94.54707214665878},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":11.49542785334121},null,{"$f":"IF(Bilans!W18<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W18<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W18<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W18<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W18<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.721111111111111},2.738176100628931,258.88653333642037,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":59.37178968605554},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F18<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F18<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F18<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F18<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F18*BT18+BU18","v":2.819933333333333},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.2553961086550514},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC18*Bilans!F18+CD18","v":4.017625},{"v":1,"d":"100.00%"},4.7559375,null,-0.7383125000000001,0.15524016032590843,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":105.88725983967409},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":11.49542785334121},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN18*Bilans!F18+CO18","v":2.819933333333333},2.075045283018868,219.72085906210896,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":80.65637149017888}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.8983941748743822},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":10752.968473002915},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R19*Bilans!F19+S19","v":4.2071250000000004},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.8628125},null,-0.6556875,0.13483709273182956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":93.96318045112781},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":14.644319548872177},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.678888888888889},2.7071069182389937,254.36837585898706,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":63.6668336318193},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":4.065013888888889},{"v":1,"d":"100.00%"},4.8628125,null,-0.7977986111111113,0.16406115002606234,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":90.78922864854442},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":17.818271351455564},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU19*Bilans!F19+AV19","v":3.023111111111111},2.224553459119497,201.9654926409104,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":75.63348662928834},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB19*Bilans!F19+BC19","v":4.2071250000000004},{"v":1,"d":"100.00%"},4.8628125,null,-0.6556875,0.13483709273182956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":93.96318045112781},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":14.644319548872177},null,{"$f":"IF(Bilans!W19<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W19<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W19<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W19<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W19<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.678888888888889},2.7071069182389937,254.36837585898706,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":63.6668336318193},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F19<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F19<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F19<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F19<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F19*BT19+BU19","v":2.7920666666666665},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.287887108712782},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC19*Bilans!F19+CD19","v":3.9748750000000004},{"v":1,"d":"100.00%"},4.8628125,null,-0.8879375,0.18259751943962468,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.42490248056036},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":14.644319548872177},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN19*Bilans!F19+CO19","v":2.7920666666666665},2.0545396226415096,222.76325822735296,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":86.96877104288318}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":11773.420919648592},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R20*Bilans!F20+S20","v":3.9924583333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A04'!$C$39+'251.A04'!$C$40)","v":5.5528125},null,-1.5603541666666665,0.2810024949818973,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":89.99512020935337},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":35.17237979064663},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.406296296296296},2.5065199161425578,225.57456116038782,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":91.68905958493988},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":3.823087962962963},{"v":1,"d":"100.00%"},5.5528125,null,-1.729724537037037,0.31150422187621807,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":86.17729530830849},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":38.990204691691524},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU20*Bilans!F20+AV20","v":2.805037037037037},2.0640838574423483,177.87716412392177,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":104.15598541927903},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB20*Bilans!F20+BC20","v":3.9924583333333334},{"v":1,"d":"100.00%"},5.5528125,null,-1.5603541666666665,0.2810024949818973,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":89.99512020935337},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":35.17237979064663},null,{"$f":"IF(Bilans!W20<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W20<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W20<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W20<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W20<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.406296296296296},2.5065199161425578,225.57456116038782,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":91.68905958493988},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F20<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F20<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F20<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F20<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F20*BT20+BU20","v":2.6121555555555553},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.514338945272955},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC20*Bilans!F20+CD20","v":3.698875},{"v":1,"d":"100.00%"},5.5528125,null,-1.8539374999999998,0.3338736000900444,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":124.83362639990996},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":35.17237979064663},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN20*Bilans!F20+CO20","v":2.6121555555555553},1.9221522012578616,239.94922977558844,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":129.1510519461147}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R21*Bilans!F21+S21","v":3.7625625},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A04'!$C$39+'251.A04'!$C$40)","v":6.22125},null,-2.4586875000000004,0.3952079566003617,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":85.40268444846295},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":55.80731555153709},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC21*Bilans!F21+AD21","v":3.148},2.3164528301886795,197.83129009635272,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":119.55099083385285},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ21*Bilans!F21+AK21","v":3.4241875000000004},{"v":1,"d":"100.00%"},6.22125,null,-2.7970625,0.44959815149688565,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":77.7222450271248},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":63.48775497287524},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU21*Bilans!F21+AV21","v":2.4400874999999997},1.7955360849056603,139.5530955460821,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":137.73862531558694},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB21*Bilans!F21+BC21","v":3.5749999999999993},{"v":1,"d":"100.00%"},6.22125,null,-2.646250000000001,0.4253566405465141,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":81.14538878842677},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":60.06461121157327},null,{"$f":"IF(Bilans!W21<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W21<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W21<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W21<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W21<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM21*Bilans!F21+BN21","v":2.3712500000000007},1.7448820754716987,141.58913440410802,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":137.4745381304449},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F21<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F21<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F21<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F21<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F21*BT21+BU21","v":2.4400874999999997},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.7621601684365835},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC21*Bilans!F21+CD21","v":3.1690625},{"v":1,"d":"100.00%"},6.22125,null,-3.0521875000000005,0.4906067912397027,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":140.71939320876032},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":60.06461121157327},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN21*Bilans!F21+CO21","v":1.6845625},1.2395837264150944,174.43346981258605,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":223.92607223463}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R22*Bilans!F22+S22","v":4.359958333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.3715625},null,-0.011604166666666416,2.65446660471317E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.56050117949817},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0.2569988205018173},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.8729629629629625},2.849916142557652,275.189331044909,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":44.039146629542756},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":4.237254629629629},{"v":1,"d":"100.00%"},4.3715625,null,-0.13430787037037017,0.030723081362869727,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":93.84296807015036},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":2.9745319298496398},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU22*Bilans!F22+AV22","v":3.17837037037037},2.3388008385744232,219.48001241678048,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":55.59761540683473},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB22*Bilans!F22+BC22","v":4.359958333333333},{"v":1,"d":"100.00%"},4.3715625,null,-0.011604166666666416,2.65446660471317E-3,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.56050117949817},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0.2569988205018173},null,{"$f":"IF(Bilans!W22<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W22<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W22<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W22<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W22<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.8729629629629625},2.849916142557652,275.189331044909,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":44.039146629542756},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F22<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F22<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F22<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F22<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F22*BT22+BU22","v":2.920155555555555},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.143668145532583},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC22*Bilans!F22+CD22","v":4.171375},{"v":1,"d":"100.00%"},4.3715625,null,-0.2001874999999993,0.045793123168203435,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.77170687683179},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0.2569988205018173},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN22*Bilans!F22+CO22","v":2.920155555555555},2.1487937106918236,207.94243510984884,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":58.42714801138106}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R23*Bilans!F23+S23","v":4.143541666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A04'!$C$39+'251.A04'!$C$40)","v":5.0671875},null,-0.9236458333333335,0.18227978209476825,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":92.8214662349676},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":20.69103376503238},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.598148148148148},2.64769392033543,245.7628318269441,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":71.91557767848218},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":3.9933564814814813},{"v":1,"d":"100.00%"},5.0671875,null,-1.073831018518519,0.21191854821210362,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":89.45709579607357},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":24.05540420392641},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU23*Bilans!F23+AV23","v":2.9585185185185185},2.177023060796646,194.75016049994687,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":84.03947839140021},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB23*Bilans!F23+BC23","v":4.143541666666667},{"v":1,"d":"100.00%"},5.0671875,null,-0.9236458333333335,0.18227978209476825,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":92.8214662349676},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":20.69103376503238},null,{"$f":"IF(Bilans!W23<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W23<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W23<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W23<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W23<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.598148148148148},2.64769392033543,245.7628318269441,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":71.91557767848218},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F23<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F23<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F23<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F23<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F23*BT23+BU23","v":2.7387777777777775},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.3518601160290484},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC23*Bilans!F23+CD23","v":3.8931250000000004},{"v":1,"d":"100.00%"},5.0671875,null,-1.1740624999999998,0.23169904409497374,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.28080095590502},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":20.69103376503238},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN23*Bilans!F23+CO23","v":2.7387777777777775},2.0153270440251574,228.29786173526628,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":99.20186488681209}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R24*Bilans!F24+S24","v":3.8131406250000004},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A04'!$C$39+'251.A04'!$C$40)","v":6.1115625},null,-2.2984218749999994,0.37607761926675864,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":86.46160371606075},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":52.11589628393924},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC24*Bilans!F24+AD24","v":3.1870000000000003},2.3451509433962268,202.76551152227057,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":114.78954455169989},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ24*Bilans!F24+AK24","v":3.4735468750000003},{"v":1,"d":"100.00%"},6.1115625,null,-2.6380156249999995,0.4316434013396737,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":78.76143655085136},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":59.81606344914863},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU24*Bilans!F24+AV24","v":2.467021875},1.8153557193396228,142.98002430599283,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":133.13095555048506},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB24*Bilans!F24+BC24","v":3.62375},{"v":1,"d":"100.00%"},6.1115625,null,-2.4878125,0.40706652349542366,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":82.16723884031292},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":56.41026115968707},null,{"$f":"IF(Bilans!W24<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W24<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W24<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W24<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W24<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM24*Bilans!F24+BN24","v":2.414583333333334},1.776768867924529,145.99219193478717,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":132.42569532315173},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F24<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F24<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F24<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F24<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F24*BT24+BU24","v":2.467021875},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.7210857726991176},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC24*Bilans!F24+CD24","v":3.214765625},{"v":1,"d":"100.00%"},6.1115625,null,-2.8967968749999997,0.47398629646673823,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.10351370353325},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":56.41026115968707},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN24*Bilans!F24+CO24","v":1.696140625},1.248103478773585,172.36747588423532,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":215.50862966863377}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R25*Bilans!F25+S25","v":3.951041666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A04'!$C$39+'251.A04'!$C$40)","v":5.6859375},null,-1.7348958333333329,0.3051204543372721,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":89.19647568013193},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":39.16602431986809},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.3537037037037036},2.4678197064989518,220.12082043368406,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":97.14972239013449},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":3.776412037037037},{"v":1,"d":"100.00%"},5.6859375,null,-1.9095254629629625,0.33583300255462933,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":85.25413620958139},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":43.108363790418615},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU25*Bilans!F25+AV25","v":2.762962962962963},2.0331236897274634,173.33220397495185,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":109.70282665181955},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB25*Bilans!F25+BC25","v":3.951041666666667},{"v":1,"d":"100.00%"},5.6859375,null,-1.7348958333333329,0.3051204543372721,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":89.19647568013193},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":39.16602431986809},null,{"$f":"IF(Bilans!W25<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W25<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W25<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W25<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W25<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.3537037037037036},2.4678197064989518,220.12082043368406,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":97.14972239013449},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F25<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F25<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F25<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F25<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F25*BT25+BU25","v":2.577444444444444},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.5616674569987503},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC25*Bilans!F25+CD25","v":3.6456250000000003},{"v":1,"d":"100.00%"},5.6859375,null,-2.0403124999999993,0.35883484473756516,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.00366515526244},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":39.16602431986809},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN25*Bilans!F25+CO25","v":2.577444444444444},1.8966100628930818,242.77303942066726,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":137.58725897346642}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":15208.394243074517},null,{"$f":"F26/F28","v":5097.664123717688},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R26*Bilans!F26+S26","v":3.7902291666666668},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A04'!$C$39+'251.A04'!$C$40)","v":6.16125},null,-2.371020833333333,0.38482788936227763,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":85.98260590383444},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":53.787394096165535},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC26*Bilans!F26+AD26","v":3.1693333333333333},2.3321509433962264,200.52441547429345,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":116.94593680518199},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ26*Bilans!F26+AK26","v":3.4511875000000005},{"v":1,"d":"100.00%"},6.16125,null,-2.7100624999999994,0.4398559545546763,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":78.29133323189288},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":61.4786667681071},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU26*Bilans!F26+AV26","v":2.4548208333333332},1.8063775943396227,141.42371018106843,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":135.21817133164444},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB26*Bilans!F26+BC26","v":3.601666666666666},{"v":1,"d":"100.00%"},6.16125,null,-2.5595833333333338,0.41543247447081905,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":81.70500304321361},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":58.06499695678637},null,{"$f":"IF(Bilans!W26<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W26<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W26<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W26<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W26<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM26*Bilans!F26+BN26","v":2.3949537037037043},1.7623244234800843,143.99072238356996,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":134.71091253799435},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F26<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F26<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F26<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F26<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F26*BT26+BU26","v":2.4548208333333332},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T26-BX26","v":0},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":3.739580451390716},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC26*Bilans!F26+CD26","v":3.1940625},{"v":1,"d":"100.00%"},6.16125,null,-2.9671875,0.4815885575167377,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.28841144248324},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":58.06499695678637},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN26*Bilans!F26+CO26","v":1.6908958333333333},1.244244103773585,173.30878466129892,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":219.3144566737804}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":2256.292956925485},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R27*Bilans!F27+S27","v":3.973208333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A04'!$C$39+'251.A04'!$C$40)","v":5.6146875000000005},null,-1.6414791666666666,0.2923545017717667,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":89.62507146435132},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":37.02742853564868},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC27*Bilans!F27+AD27","v":3.381851851851852},2.48853249475891,223.0349026841278,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":94.22503018650326},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ27*Bilans!F27+AK27","v":3.801393518518519},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.8132939814814817,0.3229554594946703,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":85.74938366635126},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":40.90311633364873},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU27*Bilans!F27+AV27","v":2.7854814814814812},2.0496939203354296,175.75999037343038,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":106.73244605149719},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB27*Bilans!F27+BC27","v":3.973208333333334},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.6414791666666666,0.2923545017717667,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":89.62507146435132},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":37.02742853564868},null,{"$f":"IF(Bilans!W27<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W27<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W27<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W27<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W27<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM27*Bilans!F27+BN27","v":3.381851851851852},2.48853249475891,223.0349026841278,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":94.22503018650326},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F27<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F27<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F27<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F27<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F27*BT27+BU27","v":2.596022222222222},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":3.5361792828344223},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC27*Bilans!F27+CD27","v":3.674125},{"v":1,"d":"100.00%"},5.6146875000000005,null,-1.9405625000000004,0.34562253019424505,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.30687746980576},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":37.02742853564868},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN27*Bilans!F27+CO27","v":2.596022222222222},1.9102805031446541,241.28156544365072,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":133.05959571209144}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.983404530776176},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R28*Bilans!F28+S28","v":4.238041666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.7634375},null,-0.5253958333333335,0.11029762295261215,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":94.50641074591616},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":11.716089254083844},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC28*Bilans!F28+AD28","v":3.7181481481481478},2.7359958071278827,258.56914354753206,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":59.672767086770584},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ28*Bilans!F28+AK28","v":4.099856481481481},{"v":1,"d":"100.00%"},4.7634375,null,-0.6635810185185189,0.1393071743921315,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":91.4249436681318},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":14.797556331868188},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU28*Bilans!F28+AV28","v":3.054518518518518},2.247664570230608,205.49260671818902,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":71.5602790791544},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB28*Bilans!F28+BC28","v":4.238041666666667},{"v":1,"d":"100.00%"},4.7634375,null,-0.5253958333333335,0.11029762295261215,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":94.50641074591616},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":11.716089254083844},null,{"$f":"IF(Bilans!W28<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W28<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W28<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W28<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W28<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM28*Bilans!F28+BN28","v":3.7181481481481478},2.7359958071278827,258.56914354753206,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":59.672767086770584},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F28<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F28<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F28<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F28<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F28*BT28+BU28","v":2.8179777777777772},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":3.2576552137466592},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC28*Bilans!F28+CD28","v":4.0146250000000006},{"v":1,"d":"100.00%"},4.7634375,null,-0.7488124999999997,0.1572000262415534,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.06529997375844},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":11.716089254083844},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN28*Bilans!F28+CO28","v":2.8179777777777772},2.073606289308176,219.93767310294382,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":81.09746558060132}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R29*Bilans!F29+S29","v":4.044083333333333},{"v":0.7499381812936596,"d":"74.99%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.0328125000000004},null,1.0112708333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC29*Bilans!F29+AD29","v":4.994583333333333},4.3349213836477976,280.41522700471694,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":19.249916576290993},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ29*Bilans!F29+AK29","v":5.38075},{"v":0.5636412210193747,"d":"56.36%"},3.0328125000000004,null,2.3479374999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU29*Bilans!F29+AV29","v":3.8225},3.7503773584905664,242.60253537735858,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":22.250260980027168},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB29*Bilans!F29+BC29","v":4.044083333333333},{"v":0.7499381812936596,"d":"74.99%"},3.0328125000000004,null,1.0112708333333327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W29<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W29<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W29<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W29<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM29*Bilans!F29+BN29","v":4.1396296296296295},3.5928860936408102,232.41481918238998,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":23.225583228952324},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F29<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F29<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F29<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F29<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F29*BT29+BU29","v":3.5248},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":2.604403086699955},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC29*Bilans!F29+CD29","v":5.258416666666667},{"v":0.5767539341690306,"d":"57.68%"},3.0328125000000004,null,2.225604166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN29*Bilans!F29+CO29","v":3.5248},3.458294339622642,223.7084150943397,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":24.129488934451274}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17442.531898626938},null,{"$f":"F30/F32","v":6341.303842074184},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R30*Bilans!F30+S30","v":4.27715},{"v":0.8423395251510936,"d":"84.23%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.6028124999999998},null,0.6743375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC30*Bilans!F30+AD30","v":4.43725},3.2651462264150943,255.88134689858492,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":30.961576600198494},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ30*Bilans!F30+AK30","v":4.80315},{"v":0.7500936885169108,"d":"75.01%"},3.6028124999999998,null,1.2003374999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU30*Bilans!F30+AV30","v":3.5184999999999995},3.053792452830188,239.3180800471698,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":33.10443540663945},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB30*Bilans!F30+BC30","v":4.27715},{"v":0.8423395251510936,"d":"84.23%"},3.6028124999999998,null,0.6743375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W30<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W30<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W30<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W30<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM30*Bilans!F30+BN30","v":3.9144444444444444},2.880440251572327,225.73290141509437,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":35.096744306644254},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F30<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F30<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F30<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F30<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F30*BT30+BU30","v":3.2329599999999994},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.8395031178857773},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC30*Bilans!F30+CD30","v":4.72135},{"v":0.7630894765268408,"d":"76.31%"},3.6028124999999998,null,1.1185375000000004,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN30*Bilans!F30+CO30","v":3.2329599999999994},2.805965283018867,219.8964843169811,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":36.02827006157234}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":2256.292956925485},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R31*Bilans!F31+S31","v":4.3749},{"v":0.8781629294383871,"d":"87.82%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.841875},null,0.5330250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC31*Bilans!F31+AD31","v":4.2035},3.0931415094339627,260.1486666509434,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":35.0761352718888},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ31*Bilans!F31+AK31","v":4.5609},{"v":0.8423501940406498,"d":"84.24%"},3.841875,null,0.7190250000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU31*Bilans!F31+AV31","v":3.3909999999999996},2.495264150943396,209.8641914150943,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":43.480546922850074},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB31*Bilans!F31+BC31","v":4.3749},{"v":0.8781629294383871,"d":"87.82%"},3.841875,null,0.5330250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W31<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W31<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W31<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W31<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM31*Bilans!F31+BN31","v":3.8200000000000003},2.8109433962264156,236.41439433962265,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":38.59752215062423},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F31<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F31<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F31<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F31<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F31*BT31+BU31","v":3.1105599999999995},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.9512370762820845},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC31*Bilans!F31+CD31","v":4.4961},{"v":0.8544905584840194,"d":"85.45%"},3.841875,null,0.6542250000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN31*Bilans!F31+CO31","v":3.1105599999999995},2.288902641509434,192.5081566641509,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":47.40063995402263}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R37*Bilans!F37+S37","v":4.292291666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.5890625},null,-0.29677083333333254,0.06466916354556787,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":95.43882022471911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":6.598679775280881},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.7870370370370368},2.7866876310272537,265.95817984005845,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":52.69237533695184},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":4.160995370370371},{"v":1,"d":"100.00%"},4.5890625,null,-0.42806712962962923,0.09327986481544526,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":92.519455793894},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":9.518044206105994},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU37*Bilans!F37+AV37","v":3.1096296296296293},2.2882180293501047,211.70468681324823,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":64.43681106558135},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB37*Bilans!F37+BC37","v":4.292291666666667},{"v":1,"d":"100.00%"},4.5890625,null,-0.29677083333333254,0.06466916354556787,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":95.43882022471911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":6.598679775280881},null,{"$f":"IF(Bilans!W37<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W37<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W37<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W37<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W37<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.7870370370370368},2.7866876310272537,265.95817984005845,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":52.69237533695184},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F37<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F37<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F37<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F37<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F37*BT37+BU37","v":2.8634444444444442},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.205929145163168},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC37*Bilans!F37+CD37","v":4.0843750000000005},{"v":1,"d":"100.00%"},4.5890625,null,-0.5046874999999993,0.10997616615594129,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":101.92752383384405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":6.598679775280881},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN37*Bilans!F37+CO37","v":2.8634444444444442},2.107062893081761,214.7677032539996,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":70.91504064281055}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R44*Bilans!F44+S44","v":4.237166666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.76625},null,-0.5290833333333333,0.1110062068362619,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":94.49115027537371},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":11.798849724626276},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.717037037037037},2.7351781970649895,258.45013404879364,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":59.78565050640884},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":4.098870370370371},{"v":1,"d":"100.00%"},4.76625,null,-0.6673796296296297,0.1400219521908481,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":91.40706670163475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":14.882933298365243},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU44*Bilans!F44+AV44","v":3.0536296296296292},2.2470104821802934,205.39263702392654,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":71.67542631251416},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB44*Bilans!F44+BC44","v":4.237166666666667},{"v":1,"d":"100.00%"},4.76625,null,-0.5290833333333333,0.1110062068362619,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":94.49115027537371},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":11.798849724626276},null,{"$f":"IF(Bilans!W44<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W44<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W44<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W44<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W44<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.717037037037037},2.7351781970649895,258.45013404879364,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":59.78565050640884},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F44<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F44<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F44<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F44<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F44*BT44+BU44","v":2.817244444444444},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.25850318672304},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC44*Bilans!F44+CD44","v":4.0135000000000005},{"v":1,"d":"100.00%"},4.76625,null,-0.7527499999999998,0.1579333857854707,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.13206661421452},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":11.798849724626276},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN44*Bilans!F44+CO44","v":2.817244444444444},2.0730666666666666,220.01884956237433,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":81.26294890091182}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R61*Bilans!F61+S61","v":4.163375},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A04'!$C$39+'251.A04'!$C$40)","v":5.0034374999999995},null,-0.8400624999999993,0.16789707076384972,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":93.18096627318718},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":18.8015337268128},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC61*Bilans!F61+AD61","v":3.623333333333333},2.6662264150943398,248.44155366158645,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":69.33771401178359},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ61*Bilans!F61+AK61","v":4.015708333333333},{"v":1,"d":"100.00%"},5.0034374999999995,null,-0.9877291666666661,0.1974101138800407,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":89.87602192242834},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":22.106478077571655},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU61*Bilans!F61+AV61","v":2.9786666666666664},2.1918490566037736,196.99467386197463,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":81.41336611023017},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB61*Bilans!F61+BC61","v":4.163375},{"v":1,"d":"100.00%"},5.0034374999999995,null,-0.8400624999999993,0.16789707076384972,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":93.18096627318718},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":18.8015337268128},null,{"$f":"IF(Bilans!W61<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W61<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W61<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W61<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W61<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM61*Bilans!F61+BN61","v":3.623333333333333},2.6662264150943398,248.44155366158645,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":69.33771401178359},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F61<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F61<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F61<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F61<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F61*BT61+BU61","v":2.7554},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.331639689337302},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC61*Bilans!F61+CD61","v":3.9186250000000005},{"v":1,"d":"100.00%"},5.0034374999999995,null,-1.084812499999999,0.2168134407594777,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.7656865592405},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":18.8015337268128},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN61*Bilans!F61+CO61","v":2.7554},2.027558490566038,226.6114667371306,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":95.36301744888674}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R71*Bilans!F71+S71","v":4.3170166666666665},{"v":0.8571457526609811,"d":"85.71%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.7003125},null,0.6167041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC71*Bilans!F71+AD71","v":4.341916666666666},3.194995283018868,257.86008180424534,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":32.586174869600015},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ71*Bilans!F71+AK71","v":4.70435},{"v":0.7865725339313614,"d":"78.66%"},3.7003125,null,1.0040375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU71*Bilans!F71+AV71","v":3.4665},3.00866037735849,242.82145740566037,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":34.604329482813775},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB71*Bilans!F71+BC71","v":4.3170166666666665},{"v":0.8571457526609811,"d":"85.71%"},3.7003125,null,0.6167041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W71<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W71<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W71<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W71<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM71*Bilans!F71+BN71","v":3.8759259259259258},2.8520964360587002,230.18557311320757,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":36.503911187474735},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F71<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F71<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F71<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F71<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F71*BT71+BU71","v":3.1830399999999996},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.884035387554037},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC71*Bilans!F71+CD71","v":4.629483333333333},{"v":0.7992927576511418,"d":"79.93%"},3.7003125,null,0.9291708333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN71*Bilans!F71+CO71","v":3.1830399999999996},2.762638490566037,222.96564597735846,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":37.68595686895985}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R77*Bilans!F77+S77","v":4.4278},{"v":0.8968901034373729,"d":"89.69%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.97125},null,0.45655000000000046,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC77*Bilans!F77+AD77","v":4.077},3.000056603773585,261.63493641509433,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":37.49959246051961},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ77*Bilans!F77+AK77","v":4.429799999999999},{"v":0.8964851686306381,"d":"89.65%"},3.97125,null,0.45854999999999935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU77*Bilans!F77+AV77","v":3.3219999999999996},2.444490566037736,213.18402226415094,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":46.02222711063771},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB77*Bilans!F77+BC77","v":4.4278},{"v":0.8968901034373729,"d":"89.69%"},3.97125,null,0.45655000000000046,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W77<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W77<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W77<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W77<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM77*Bilans!F77+BN77","v":3.7688888888888887},2.7733333333333334,241.86239999999998,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":40.56522836538461},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F77<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F77<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F77<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F77<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F77*BT77+BU77","v":3.0443199999999995},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.0154517264939305},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC77*Bilans!F77+CD77","v":4.3742},{"v":0.9078802981116547,"d":"90.79%"},3.97125,null,0.40295000000000014,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN77*Bilans!F77+CO77","v":3.0443199999999995},2.24016,195.3643536,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":50.22002892650525}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R94*Bilans!F94+S94","v":4.3445},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.42125},null,-0.07674999999999965,0.01735934407690125,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":96.3086106870229},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":1.7013893129770914},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC94*Bilans!F94+AD94","v":3.853333333333333},2.8354716981132078,273.0803398876567,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":46.01046770397039},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ94*Bilans!F94+AK94","v":4.219833333333333},{"v":1,"d":"100.00%"},4.42125,null,-0.2014166666666668,0.045556497973800805,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":93.54500763358777},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":4.464992366412217},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU94*Bilans!F94+AV94","v":3.1626666666666665},2.327245283018868,217.70217776523114,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":57.61215702182142},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB94*Bilans!F94+BC94","v":4.3445},{"v":1,"d":"100.00%"},4.42125,null,-0.07674999999999965,0.01735934407690125,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":96.3086106870229},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":1.7013893129770914},null,{"$f":"IF(Bilans!W94<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W94<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W94<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W94<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W94<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM94*Bilans!F94+BN94","v":3.853333333333333},2.8354716981132078,273.0803398876567,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":46.01046770397039},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F94<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F94<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F94<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F94<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F94*BT94+BU94","v":2.9071999999999996},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":3.1576774903687403},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC94*Bilans!F94+CD94","v":4.1515},{"v":1,"d":"100.00%"},4.42125,null,-0.26974999999999927,0.06101215719536314,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":97.94898784280463},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":1.7013893129770914},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN94*Bilans!F94+CO94","v":2.9071999999999996},2.1392603773584904,209.5383886944804,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":61.25922198326539}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R104*Bilans!F104+S104","v":6.3794125},{"v":0.3302126175411921,"d":"33.02%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.1065625},null,4.27285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.6889375},5.474260613207547,232.42341998525944,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.005036089779507},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":6.3794125},{"v":0.3302126175411921,"d":"33.02%"},2.1065625,null,4.27285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU104*Bilans!F104+AV104","v":5.6889375},5.474260613207547,232.42341998525944,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.005036089779507},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB104*Bilans!F104+BC104","v":6.3794125},{"v":0.3302126175411921,"d":"33.02%"},2.1065625,null,4.27285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W104<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W104<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W104<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W104<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM104*Bilans!F104+BN104","v":3.8155555555555543},3.671572327044024,155.88578207547167,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":14.917362405358189},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F104<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F104<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F104<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F104<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F104*BT104+BU104","v":4.010389999999999},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2890541817628716},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC104*Bilans!F104+CD104","v":6.1055875},{"v":0.3450220801847488,"d":"34.50%"},2.1065625,null,3.9990250000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN104*Bilans!F104+CO104","v":4.358375},4.1939080188679245,178.0628497110849,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":13.059460234605789}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F116<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F116<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F116<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F116<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F116<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F116<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F116<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F116<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F116<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F116<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F116<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F116<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F116<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F116<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F116<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F116*BT116+BU116","v":3.9486499999999998},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3248452002583164},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F119<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F119<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F119<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F119<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F119<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F119<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F119<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F119<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F119<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F119<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F119<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F119<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F119<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F119<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F119<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F119*BT119+BU119","v":4.434379999999999},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.07018794059147},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F136<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F136<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F136<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F136<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F136<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F136<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F136<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F136<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F136<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F136<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F136<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F136<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F136<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F136<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F136<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F136*BT136+BU136","v":4.7027600000000005},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9520451819782425},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F142<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F142<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F142<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F142<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F142<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F142<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F142<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F142<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F142<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F142<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F142<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F142<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F142<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F142<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F142<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F142*BT142+BU142","v":4.460839999999999},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.057908376000933},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F152<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F152<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F152<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F152<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F152<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F152<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F152<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F152<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F152<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F152<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F152<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F152<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F152<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F152<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F152<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F152*BT152+BU152","v":4.90625},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":1.8710828025477708},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F169<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F169<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F169<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F169<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F169<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F169<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F169<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F169<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F169<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F169<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F169<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F169<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F169<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F169<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F169<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F169*BT169+BU169","v":5.15573},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.7805432014477098},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F175<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F175<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F175<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F175<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F175<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F175<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F175<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F175<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F175<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F175<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F175<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F175<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F175<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F175<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F175<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F175*BT175+BU175","v":4.675040000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9636195626133677},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F185<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F185<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F185<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F185<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F185<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F185<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F185<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F185<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F185<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F185<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F185<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F185<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F185<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F185<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F185<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F185*BT185+BU185","v":5.40962},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6969768671366936},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F201<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F201<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F201<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F201<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F201<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F201<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F201<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F201<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F201<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F201<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F201<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F201<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F201<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F201<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F201<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F201*BT201+BU201","v":5.24519},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7501749221667853},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F211<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F211<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F211<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F211<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F211<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F211<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F211<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.22679999999999997},{"$f":"IF(Bilans!F211<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F211<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F211<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F211<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F211<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F211<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F211<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F211<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":0.8900000000000006},{"$f":"Bilans!F211*BT211+BU211","v":5.823845},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.5762782148219947},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F217<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F217<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F217<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F217<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F217<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F217<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F217<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F217<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F217<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F217<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F217<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F217<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F217<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F217<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F217<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F217*BT217+BU217","v":4.915069999999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8677251799058818},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F234<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F234<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F234<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F234<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F234<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F234<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F234<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.22679999999999997},{"$f":"IF(Bilans!F234<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F234<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F234<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F234<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F234<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F234<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F234<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F234<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":0.8900000000000006},{"$f":"Bilans!F234*BT234+BU234","v":6.434315000000001},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.4267253002067817},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F244<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F244<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F244<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F244<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F244<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F244<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F244<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F244<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F244<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F244<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F244<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F244<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F244<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F244<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F244<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F244*BT244+BU244","v":4.50872},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0360545786830855},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R250*Bilans!F250+S250","v":6.659383333333333},{"v":0.2697321824092821,"d":"26.97%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.7962499999999997},null,4.863133333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC250*Bilans!F250+AD250","v":6.054416666666667},5.825948113207547,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":6.659383333333333},{"v":0.2697321824092821,"d":"26.97%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":4.863133333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU250*Bilans!F250+AV250","v":6.054416666666667},5.825948113207547,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB250*Bilans!F250+BC250","v":6.659383333333333},{"v":0.2697321824092821,"d":"26.97%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":4.863133333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W250<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W250<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W250<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W250<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM250*Bilans!F250+BN250","v":3.938148148148147},3.789538784067085,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F250<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F250<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F250<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F250<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F250*BT250+BU250","v":4.21892},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1759123187924874},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC250*Bilans!F250+CD250","v":6.3772833333333345},{"v":0.28166382236950416,"d":"28.17%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":4.581033333333335},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN250*Bilans!F250+CO250","v":4.592833333333333},4.419518867924528,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A04'!$C$39+'251.A04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W260<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W260<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W260<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W260<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.6825925925925924},1.6190985324947587,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F260<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F260<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F260<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F260<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F260*BT260+BU260","v":5.264090000000001},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.7438911568761168},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R277*Bilans!F277+S277","v":7.162654166666666},{"v":0.1729020375943043,"d":"17.29%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.2384375000000003},null,5.924216666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC277*Bilans!F277+AD277","v":6.711395833333333},6.4581356132075465,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ277*Bilans!F277+AK277","v":7.162654166666666},{"v":0.1729020375943043,"d":"17.29%"},1.2384375000000003,null,5.924216666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU277*Bilans!F277+AV277","v":6.711395833333333},6.4581356132075465,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB277*Bilans!F277+BC277","v":7.162654166666666},{"v":0.1729020375943043,"d":"17.29%"},1.2384375000000003,null,5.924216666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W277<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W277<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W277<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W277<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM277*Bilans!F277+BN277","v":4.158518518518517},4.00159329140461,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F277<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F277<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F277<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F277<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F277*BT277+BU277","v":4.593769999999999},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9983586466018113},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC277*Bilans!F277+CD277","v":6.865679166666666},{"v":0.1803809164303362,"d":"18.04%"},1.2384375000000003,null,5.6272416666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN277*Bilans!F277+CO277","v":5.014291666666667},4.825073113207547,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R286*Bilans!F286+S286","v":6.7219750000000005},{"v":0.2568999438409098,"d":"25.69%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.7268749999999997},null,4.995100000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC286*Bilans!F286+AD286","v":6.136125},5.904573113207547,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":6.7219750000000005},{"v":0.2568999438409098,"d":"25.69%"},1.7268749999999997,null,4.995100000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU286*Bilans!F286+AV286","v":6.136125},5.904573113207547,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB286*Bilans!F286+BC286","v":6.7219750000000005},{"v":0.2568999438409098,"d":"25.69%"},1.7268749999999997,null,4.995100000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W286<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W286<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W286<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W286<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM286*Bilans!F286+BN286","v":3.9655555555555546},3.8159119496855336,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F286<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F286<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F286<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F286<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F286*BT286+BU286","v":4.26554},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1521307970385934},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC286*Bilans!F286+CD286","v":6.4380250000000006},{"v":0.2682305520714815,"d":"26.82%"},1.7268749999999997,null,4.711150000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN286*Bilans!F286+CO286","v":4.645250000000001},4.4699575471698125,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R292*Bilans!F292+S292","v":5.481250000000001},{"v":0.4525655644241731,"d":"45.26%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.4806249999999994},null,3.0006250000000017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC292*Bilans!F292+AD292","v":5.3765},5.3765,276.54027749999995,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":12.34095601227564},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ292*Bilans!F292+AK292","v":5.812583333333333},{"v":0.4267680750096772,"d":"42.68%"},2.4806249999999994,null,3.331958333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU292*Bilans!F292+AV292","v":4.123583333333334},4.123583333333334,212.09650875,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":16.09065335569791},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB292*Bilans!F292+BC292","v":5.481250000000001},{"v":0.4525655644241731,"d":"45.26%"},2.4806249999999994,null,3.0006250000000017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W292<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W292<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W292<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W292<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM292*Bilans!F292+BN292","v":4.917777777777777},4.917777777777777,252.9458999999999,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":13.492100090375054},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F292<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F292<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F292<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F292<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F292*BT292+BU292","v":3.799883333333333},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.4158636449364677},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC292*Bilans!F292+CD292","v":5.812583333333333},{"v":0.4267680750096772,"d":"42.68%"},2.4806249999999994,null,3.331958333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN292*Bilans!F292+CO292","v":4.123583333333334},4.123583333333334,212.09650875,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":16.09065335569791}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R309*Bilans!F309+S309","v":4.3374999999999995},{"v":0.6510086455331414,"d":"65.10%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.8237500000000004},null,1.513749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC309*Bilans!F309+AD309","v":5.163},4.481094339622642,267.386899245283,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":17.17756739004118},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ309*Bilans!F309+AK309","v":5.5634999999999994},{"v":0.5075492046373687,"d":"50.75%"},2.8237500000000004,null,2.739749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU309*Bilans!F309+AV309","v":3.9355},3.8612452830188686,230.4005060377359,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":19.93509719222462},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB309*Bilans!F309+BC309","v":4.3374999999999995},{"v":0.6510086455331414,"d":"65.10%"},2.8237500000000004,null,1.513749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W309<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W309<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W309<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W309<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM309*Bilans!F309+BN309","v":4.782222222222222},4.150607966457023,247.66677735849055,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":18.545307247050268},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F309<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F309<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F309<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F309<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F309*BT309+BU309","v":3.6300999999999997},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":2.5288559543814224},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC309*Bilans!F309+CD309","v":5.5634999999999994},{"v":0.5075492046373687,"d":"50.75%"},2.8237500000000004,null,2.739749999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN309*Bilans!F309+CO309","v":3.9355},3.8612452830188686,230.4005060377359,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":19.93509719222462}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R315*Bilans!F315+S315","v":6.212499999999999},{"v":0.3639839034205233,"d":"36.40%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.2612500000000004},null,3.951249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC315*Bilans!F315+AD315","v":5.513},5.3049622641509435,244.93010773584913,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.227092113827215},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ315*Bilans!F315+AK315","v":5.971833333333333},{"v":0.3786525634227346,"d":"37.87%"},2.2612500000000004,null,3.7105833333333322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU315*Bilans!F315+AV315","v":4.243833333333333},4.083688679245283,188.54390632075476,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":14.584681810516303},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB315*Bilans!F315+BC315","v":6.212499999999999},{"v":0.3639839034205233,"d":"36.40%"},2.2612500000000004,null,3.951249999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W315<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W315<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W315<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W315<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM315*Bilans!F315+BN315","v":5.004444444444444},4.815597484276729,222.33613584905666,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":12.367997988715919},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F315<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F315<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F315<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F315<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F315*BT315+BU315","v":3.9084333333333325},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.348767195722072},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC315*Bilans!F315+CD315","v":5.971833333333333},{"v":0.3786525634227346,"d":"37.87%"},2.2612500000000004,null,3.7105833333333322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN315*Bilans!F315+CO315","v":4.243833333333333},4.083688679245283,188.54390632075476,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":14.584681810516303}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R325*Bilans!F325+S325","v":4.198183333333334},{"v":0.8121816579393468,"d":"81.22%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.4096875000000004},null,0.7884958333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC325*Bilans!F325+AD325","v":4.626083333333333},3.4040990566037737,250.99273369103778,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":27.94129178335221},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ325*Bilans!F325+AK325","v":4.998849999999999},{"v":0.682094381707793,"d":"68.21%"},3.4096875000000004,null,1.5891624999999987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU325*Bilans!F325+AV325","v":3.6214999999999997},3.1431886792452826,231.75515929245284,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":30.260647611787107},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB325*Bilans!F325+BC325","v":4.198183333333334},{"v":0.8121816579393468,"d":"81.22%"},3.4096875000000004,null,0.7884958333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W325<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W325<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W325<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W325<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM325*Bilans!F325+BN325","v":3.9907407407407405},2.9365828092243187,216.52159198113213,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":32.38966212743174},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F325<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F325<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F325<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F325<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F325*BT325+BU325","v":3.3318399999999997},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.755234344986554},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC325*Bilans!F325+CD325","v":4.903316666666666},{"v":0.6953839068113762,"d":"69.54%"},3.4096875000000004,null,1.4936291666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN325*Bilans!F325+CO325","v":3.3318399999999997},2.8917856603773577,213.21858620377358,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":32.89141595217267}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R342*Bilans!F342+S342","v":4.415666666666667},{"v":0.9494602551521099,"d":"94.95%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.1925},null,0.22316666666666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC342*Bilans!F342+AD342","v":3.9437037037037035},2.901970649895178,268.4903245283019,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":41.127500722418084},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ342*Bilans!F342+AK342","v":4.300037037037037},{"v":0.9749916021395164,"d":"97.50%"},4.1925,null,0.10753703703703721,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU342*Bilans!F342+AV342","v":3.2349629629629626},2.3804444444444446,220.23872000000003,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":50.13803211351755},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB342*Bilans!F342+BC342","v":4.415666666666667},{"v":0.9494602551521099,"d":"94.95%"},4.1925,null,0.22316666666666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W342<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W342<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W342<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W342<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM342*Bilans!F342+BN342","v":3.9437037037037035},2.901970649895178,268.4903245283019,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":41.127500722418084},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F342<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F342<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F342<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F342<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F342*BT342+BU342","v":2.966844444444444},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.09419660245079},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC342*Bilans!F342+CD342","v":4.243},{"v":0.9880980438369078,"d":"98.81%"},4.1925,null,0.05050000000000043,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN342*Bilans!F342+CO342","v":2.966844444444444},2.183149685534591,201.98500890566038,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":54.66908695762399}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R352*Bilans!F352+S352","v":4.294041666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.5834375},null,-0.28939583333333285,0.06313947410286119,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":95.46842974023319},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":6.434070259766813},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.789259259259259},2.7883228511530396,266.19680420839063,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":52.4678181809874},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":4.162967592592593},{"v":1,"d":"100.00%"},4.5834375,null,-0.42046990740740675,0.09173680396152599,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":92.5542903343106},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":9.348209665689403},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU352*Bilans!F352+AV352","v":3.111407407407407},2.2895262054507337,211.90547314729966,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":64.20754948162761},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB352*Bilans!F352+BC352","v":4.294041666666667},{"v":1,"d":"100.00%"},4.5834375,null,-0.28939583333333285,0.06313947410286119,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":95.46842974023319},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":6.434070259766813},null,{"$f":"IF(Bilans!W352<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W352<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W352<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W352<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W352<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.789259259259259},2.7883228511530396,266.19680420839063,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":52.4678181809874},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F352<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F352<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F352<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F352<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F352*BT352+BU352","v":2.8649111111111107},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.2042878972393956},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC352*Bilans!F352+CD352","v":4.086625},{"v":1,"d":"100.00%"},4.5834375,null,-0.4968124999999999,0.10839299106838479,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.79410700893162},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":6.434070259766813},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN352*Bilans!F352+CO352","v":2.8649111111111107},2.1081421383647796,214.5964464227423,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":70.58910830232286}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R358*Bilans!F358+S358","v":4.430541666666667},{"v":0.9354809889686174,"d":"93.55%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.1446875},null,0.28585416666666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.9625925925925922},2.9158700209643604,266.43033349056606,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":40.423792608223636},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":4.316800925925926},{"v":0.9601294039546174,"d":"96.01%"},4.1446875,null,0.17211342592592604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU358*Bilans!F358+AV358","v":3.2500740740740737},2.39156394129979,218.52317622641507,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":49.28596010522662},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB358*Bilans!F358+BC358","v":4.430541666666667},{"v":0.9354809889686174,"d":"93.55%"},4.1446875,null,0.28585416666666674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W358<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W358<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W358<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W358<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.9625925925925922},2.9158700209643604,266.43033349056606,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":40.423792608223636},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F358<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F358<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F358<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F358<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F358*BT358+BU358","v":2.9793111111111106},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.0812492074976325},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC358*Bilans!F358+CD358","v":4.262125},{"v":0.9724462562688799,"d":"97.24%"},4.1446875,null,0.1174375000000003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN358*Bilans!F358+CO358","v":2.9793111111111106},2.1923232704402515,200.3180580283019,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":53.76512058658659}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R369*Bilans!F369+S369","v":4.453483333333334},{"v":0.905821847318017,"d":"90.58%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.0340625},null,0.4194208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC369*Bilans!F369+AD369","v":4.015583333333333},2.9548632075471697,262.148076615566,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":38.731259947224835},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ369*Bilans!F369+AK369","v":4.366149999999999},{"v":0.9239404280659164,"d":"92.39%"},4.0340625,null,0.3320874999999992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU369*Bilans!F369+AV369","v":3.2884999999999995},2.419839622641509,214.68212172169808,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":47.29469421410276},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB369*Bilans!F369+BC369","v":4.453483333333334},{"v":0.905821847318017,"d":"90.58%"},4.0340625,null,0.4194208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W369<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W369<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W369<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W369<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM369*Bilans!F369+BN369","v":3.744074074074074},2.7550733752620546,244.42322216981134,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":41.53993720371033},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F369<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F369<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F369<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F369<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F369*BT369+BU369","v":3.0121599999999993},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0476468713481366},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC369*Bilans!F369+CD369","v":4.315016666666667},{"v":0.9348892047539407,"d":"93.49%"},4.0340625,null,0.2809541666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN369*Bilans!F369+CO369","v":3.0121599999999993},2.2164950943396224,196.64190353207545,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":51.63357920000164}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R370*Bilans!F370+S370","v":4.376},{"v":0.9872029250457038,"d":"98.72%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.32},null,0.05600000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC370*Bilans!F370+AD370","v":3.893333333333333},2.8649056603773584,273.82768301886796,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":43.0374380927292},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ370*Bilans!F370+AK370","v":4.255333333333333},{"v":1,"d":"100.00%"},4.32,null,-0.06466666666666754,0.014969135802469337,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":94.14925},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":1.4307500000000195},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU370*Bilans!F370+AV370","v":3.1946666666666665},2.3507924528301887,221.32534633962263,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":53.51017422996664},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB370*Bilans!F370+BC370","v":4.376},{"v":0.9872029250457038,"d":"98.72%"},4.32,null,0.05600000000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W370<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W370<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W370<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W370<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM370*Bilans!F370+BN370","v":3.893333333333333},2.8649056603773584,273.82768301886796,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":43.0374380927292},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F370<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F370<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F370<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F370<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F370*BT370+BU370","v":2.9335999999999998},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":3.1292609762748844},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC370*Bilans!F370+CD370","v":4.192},{"v":1,"d":"100.00%"},4.32,null,-0.1280000000000001,0.029629629629629655,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.55037037037039},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN370*Bilans!F370+CO370","v":2.9335999999999998},2.1586867924528303,206.2633225324948,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":57.09951911908553}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R371*Bilans!F371+S371","v":4.407483333333333},{"v":0.8897509538701224,"d":"88.98%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.9215625},null,0.4859208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC371*Bilans!F371+AD371","v":4.125583333333333},3.035806603773585,261.1324945400944,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":36.55126609912196},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ371*Bilans!F371+AK371","v":4.480149999999999},{"v":0.8753194647500643,"d":"87.53%"},3.9215625,null,0.5585874999999993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU371*Bilans!F371+AV371","v":3.3484999999999996},2.4639905660377357,211.94630851415096,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":45.03368500246954},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB371*Bilans!F371+BC371","v":4.407483333333333},{"v":0.8897509538701224,"d":"88.98%"},3.9215625,null,0.4859208333333336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W371<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W371<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W371<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W371<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM371*Bilans!F371+BN371","v":3.7885185185185186},2.787777777777778,239.79767500000005,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":39.80323535273018},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F371<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F371<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F371<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F371<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F371*BT371+BU371","v":3.0697599999999996},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9904617950588976},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC371*Bilans!F371+CD371","v":4.421016666666667},{"v":0.8870273051824429,"d":"88.70%"},3.9215625,null,0.49945416666666675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN371*Bilans!F371+CO371","v":3.0697599999999996},2.25888,194.30321040000004,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":49.12282856991076}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":15241.798632397902},{"$f":"SUM(AA7:AA372)","v":2222.888567602102},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.281149303331718},{"$f":"SUM(AF7:AF372)/229","v":3.5902749933856977},{"$f":"SUM(AG7:AG372)/Z373","v":3.2712267749222788},{"$f":"SUM(AH7:AH372)","v":9313.414662939083},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":14904.678661649146},{"$f":"SUM(AS7:AS372)","v":2560.0085383508554},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.629347989244704},{"$f":"SUM(AX7:AX372)/229","v":3.1479254249860396},{"$f":"SUM(AY7:AY372)/AR373","v":2.7779210478042926},{"$f":"SUM(AZ7:AZ372)","v":10852.822631150662},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":15208.394243074517},{"$f":"SUM(BK7:BK372)","v":2256.292956925485},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7516519974122606},{"$f":"SUM(BP7:BP372)/229","v":3.1105428997342086},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.983404530776176},{"$f":"SUM(BR7:BR372)","v":9832.370184504985},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1422.9138738291495},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":920.5982884979298},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17442.531898626938},{"$f":"SUM(CL7:CL372)","v":2256.292956925485},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.187680765453665},{"$f":"SUM(CQ7:CQ372)/229","v":2.7506223220052552},{"$f":"SUM(CR7:CR372)/CK373","v":2.408395595219492},{"$f":"SUM(CS7:CS372)","v":13269.15862045976}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.8983941748743822},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWH-P012","index":66,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":8102.945627276606},null,null,"COP",{"$f":"K13","v":3.416209047579446},{"$f":"L13","v":2.9468334842496207},{"$f":"M13","v":3.0238893102449595},{"$f":"N13","v":2.7222494940293958},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999478364621844},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999478364621844},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999478364621844},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.999478305005533},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.416209047579446},null,null,"Udział 2ŹC",{"$f":"1-K3","v":5.2163537815597127E-4},{"$f":"1-L3","v":5.2163537815597127E-4},{"$f":"1-M3","v":5.2163537815597127E-4},{"$f":"1-N3","v":5.2169499446697021E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999478364621844},null,null,"COP-Inst",{"$f":"K14","v":3.4167309552030822},{"$f":"L14","v":2.9473553918732573},{"$f":"M14","v":3.0244112178685962},{"$f":"N14","v":2.7227714613315914}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":5.2163537815597127E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.4167309552030822},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R7*Bilans!F7+S7","v":9.079166666666667},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4371959614502065,"d":"43.72%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":5.109791666666667},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC7*Bilans!F7+AD7","v":3.5360000000000005},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.5360000000000005},{"$f":"AF7*Z7","v":308.21544},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":31.79944852941176},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ7*Bilans!F7+AK7","v":8.590566666666668},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4620620680824315,"d":"46.21%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":4.621191666666667},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU7*Bilans!F7+AV7","v":2.9794833333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.9794833333333335},{"$f":"AX7*AR7","v":259.70666475},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":37.739043122689054},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB7*Bilans!F7+BC7","v":9.079166666666667},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4371959614502065,"d":"43.72%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":5.109791666666667},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM7*Bilans!F7+BN7","v":3.153425925925926},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.153425925925926},{"$f":"BP7*BJ7","v":274.8683708333333},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":35.657362069471766},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F7<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F7<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F7<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F7<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F7*BT7+BU7","v":2.7506233333333334},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY7","v":3.3374253351058614},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC7*Bilans!F7+CD7","v":8.536333333333332},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.4649976570736852,"d":"46.50%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":4.566958333333331},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN7*Bilans!F7+CO7","v":2.7506233333333334},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.7506233333333334},{"$f":"CQ7*CK7","v":239.75808285},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":40.87904317445621}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R8*Bilans!F8+S8","v":8.654074074074073},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.539919113241462,"d":"53.99%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":3.9815740740740724},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC8*Bilans!F8+AD8","v":3.234814814814815},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.1737805730258564},{"$f":"AF8*Z8","v":330.20013081761005},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":42.28761154462666},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ8*Bilans!F8+AK8","v":8.247851851851852},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.566511145438543,"d":"56.65%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":3.5753518518518517},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU8*Bilans!F8+AV8","v":2.7509259259259258},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6990216631726067},{"$f":"AX8*AR8","v":280.806213836478},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":49.72601807213318},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB8*Bilans!F8+BC8","v":8.654074074074073},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.539919113241462,"d":"53.99%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":3.9815740740740724},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM8*Bilans!F8+BN8","v":3.234814814814815},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.1737805730258564},{"$f":"BP8*BJ8","v":330.20013081761005},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":42.28761154462666},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F8<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F8<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F8<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F8<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F8*BT8+BU8","v":2.554896296296296},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY8","v":3.593100828909487},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC8*Bilans!F8+CD8","v":8.150185185185185},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.5732998568539683,"d":"57.33%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":3.4776851851851847},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN8*Bilans!F8+CO8","v":2.554896296296296},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.50669070580014},{"$f":"CQ8*CK8","v":260.79610103144654},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":53.54134823632316}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":5188.181453753851},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R9*Bilans!F9+S9","v":8.583703703703703},{"v":0.5650969753192958,"d":"56.51%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.850625},null,3.733078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC9*Bilans!F9+AD9","v":3.1732407407407406},3.113368273934312,337.224484591195,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":44.87948026252292},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ9*Bilans!F9+AK9","v":8.198592592592593},{"v":0.5916411805097532,"d":"59.16%"},4.850625,null,3.3479675925925934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU9*Bilans!F9+AV9","v":2.7025462962962963},2.651554856743536,287.2031643081761,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":52.69600575852413},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB9*Bilans!F9+BC9","v":8.583703703703703},{"v":0.5650969753192958,"d":"56.51%"},4.850625,null,3.733078703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM9*Bilans!F9+BN9","v":3.1732407407407406},3.113368273934312,337.224484591195,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":44.87948026252292},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F9<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F9<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F9<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F9<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F9*BT9+BU9","v":2.515664814814815},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY9","v":3.6491347917014796},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC9*Bilans!F9+CD9","v":8.09300925925926},{"v":0.5993598727754291,"d":"59.94%"},4.850625,null,3.2423842592592598,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN9*Bilans!F9+CO9","v":2.515664814814815},2.4681994409503845,267.3430224465409,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":56.61064000006342}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R10*Bilans!F10+S10","v":8.133703703703702},{"v":0.7364034538500069,"d":"73.64%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":5.9896875},null,2.1440162037037025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC10*Bilans!F10+AD10","v":2.7794907407407408},2.4123881900768693,327.24648895440254,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":72.53879194062213},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":7.883592592592593},{"v":0.7597662397759998,"d":"75.98%"},5.9896875,null,1.8939050925925933,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU10*Bilans!F10+AV10","v":2.3931712962962965},2.077092068483578,281.76273181996856,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":84.24842001720039},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB10*Bilans!F10+BC10","v":8.133703703703702},{"v":0.7364034538500069,"d":"73.64%"},5.9896875,null,2.1440162037037025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM10*Bilans!F10+BN10","v":2.7794907407407408},2.4123881900768693,327.24648895440254,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":72.53879194062213},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F10<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F10<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F10<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F10<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F10*BT10+BU10","v":2.2647898148148147},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY10","v":4.053356271716818},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC10*Bilans!F10+CD10","v":7.72738425925926},{"v":0.7751248416076781,"d":"77.51%"},5.9896875,null,1.7376967592592605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN10*Bilans!F10+CO10","v":2.2647898148148147},1.9656666317260654,266.6475927602201,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":89.02411129924842}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.3662444838670065},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R11*Bilans!F11+S11","v":8.194814814814814},{"v":0.7120356142095273,"d":"71.20%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":5.835},null,2.359814814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC11*Bilans!F11+AD11","v":2.832962962962963},2.458798043326345,324.41381383647797,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":69.22187060542157},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":7.92637037037037},{"v":0.7361503093284488,"d":"73.62%"},5.835,null,2.0913703703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU11*Bilans!F11+AV11","v":2.435185185185185},2.1135569531795944,278.86270440251565,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":80.52898680773683},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB11*Bilans!F11+BC11","v":8.194814814814814},{"v":0.7120356142095273,"d":"71.20%"},5.835,null,2.359814814814814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM11*Bilans!F11+BN11","v":2.832962962962963},2.458798043326345,324.41381383647797,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":69.22187060542157},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F11<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F11<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F11<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F11<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F11*BT11+BU11","v":2.298859259259259},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY11","v":3.993284914256991},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC11*Bilans!F11+CD11","v":7.777037037037037},{"v":0.7502857414991904,"d":"75.03%"},5.835,null,1.9420370370370375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN11*Bilans!F11+CO11","v":2.298859259259259},1.9952363382250171,263.25148246540874,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":85.30448084732357}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R12*Bilans!F12+S12","v":8.11074074074074},{"v":0.7456547673409747,"d":"74.57%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":6.047812500000001},null,2.0629282407407388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC12*Bilans!F12+AD12","v":2.7593981481481475},2.3949493361285805,328.2218191430817,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":73.81837783916629},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":7.867518518518518},{"v":0.7687064842319336,"d":"76.87%"},6.047812500000001,null,1.8197060185185174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU12*Bilans!F12+AV12","v":2.377384259259259},2.0633901118099227,282.7824563482704,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":85.68000495307493},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB12*Bilans!F12+BC12","v":8.11074074074074},{"v":0.7456547673409747,"d":"74.57%"},6.047812500000001,null,2.0629282407407388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM12*Bilans!F12+BN12","v":2.7593981481481475},2.3949493361285805,328.2218191430817,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":73.81837783916629},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F12<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F12<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F12<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F12<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F12*BT12+BU12","v":2.251987962962963},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY12","v":4.076398342698859},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC12*Bilans!F12+CD12","v":7.708726851851853},{"v":0.7845410294369357,"d":"78.45%"},6.047812500000001,null,1.6609143518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN12*Bilans!F12+CO12","v":2.251987962962963},1.9545555904961562,267.866957288522,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":90.45088093663391}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":6177.068923144802},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.416209047579446},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9468334842496207},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0238893102449595},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.7222494940293958},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R13*Bilans!F13+S13","v":8.140740740740739},{"v":0.733578821656051,"d":"73.36%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":5.971875},null,2.1688657407407392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC13*Bilans!F13+AD13","v":2.785648148148148},2.4177323549965055,326.93785770440246,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":72.15035594800241},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ13*Bilans!F13+AK13","v":7.888518518518519},{"v":0.757033780928682,"d":"75.70%"},5.971875,null,1.9166435185185193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU13*Bilans!F13+AV13","v":2.3980092592592595},2.0812910552061497,281.44258294025155,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":83.81348181152005},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB13*Bilans!F13+BC13","v":8.140740740740739},{"v":0.733578821656051,"d":"73.36%"},5.971875,null,2.1688657407407392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM13*Bilans!F13+BN13","v":2.785648148148148},2.4177323549965055,326.93785770440246,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":72.15035594800241},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F13<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F13<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F13<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F13<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F13*BT13+BU13","v":2.268712962962963},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY13","v":4.0463470478040655},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC13*Bilans!F13+CD13","v":7.733101851851853},{"v":0.7722483311880742,"d":"77.22%"},5.971875,null,1.7612268518518528,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN13*Bilans!F13+CO13","v":2.268712962962963},1.9690716282320053,266.2677109276729,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":88.59009875462318}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.4167309552030822},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9473553918732573},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0244112178685962},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.7227714613315914},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R14*Bilans!F14+S14","v":8.397037037037036},{"v":0.6339289652434722,"d":"63.39%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":5.323125},null,3.0739120370370356,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC14*Bilans!F14+AD14","v":3.0099074074074075},2.6123724668064288,312.58342751572326,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":59.08611882925551},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":8.067925925925927},{"v":0.65978853163418,"d":"65.98%"},5.323125,null,2.7448009259259267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU14*Bilans!F14+AV14","v":2.574212962962963},2.234222571628232,267.33590180817606,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":69.08664873415495},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB14*Bilans!F14+BC14","v":8.397037037037036},{"v":0.6339289652434722,"d":"63.39%"},5.323125,null,3.0739120370370356,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM14*Bilans!F14+BN14","v":3.0099074074074075},2.6123724668064288,312.58342751572326,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":59.08611882925551},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F14<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F14<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F14<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F14<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.411598148148148},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY14","v":3.8066043495054385},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC14*Bilans!F14+CD14","v":7.941342592592593},{"v":0.6703054222802609,"d":"67.03%"},5.323125,null,2.6182175925925932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN14*Bilans!F14+CO14","v":2.411598148148148},2.093085185185185,250.4481078333333,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":73.74518299232217}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8273421289766953},{"$nulls":4},{"$f":"F11","v":3.3662444838670065},{"$f":"F15","v":2.8273421289766953},{"$f":"F28","v":2.915811937230703},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R15*Bilans!F15+S15","v":8.188518518518517},{"v":0.7145294337147768,"d":"71.45%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":5.8509375},null,2.3375810185185175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC15*Bilans!F15+AD15","v":2.8274537037037035},2.4540164220824594,324.7215880110062,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":69.55781691760183},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":7.921962962962963},{"v":0.7385716807001631,"d":"73.86%"},5.8509375,null,2.0710254629629636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU15*Bilans!F15+AV15","v":2.4308564814814817},2.109799965059399,279.17400587657227,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":80.90626022699468},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB15*Bilans!F15+BC15","v":8.188518518518517},{"v":0.7145294337147768,"d":"71.45%"},5.8509375,null,2.3375810185185175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM15*Bilans!F15+BN15","v":2.8274537037037035},2.4540164220824594,324.7215880110062,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":69.55781691760183},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F15<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F15<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F15<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F15<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F15*BT15+BU15","v":2.2953490740740743},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY15","v":3.9993916845537494},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC15*Bilans!F15+CD15","v":7.771921296296297},{"v":0.7528302561154678,"d":"75.28%"},5.8509375,null,1.920983796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN15*Bilans!F15+CO15","v":2.2953490740740743},1.9921897624039133,263.6115298356918,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":85.68261328380004}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.7535199562620742},{"$f":"F19","v":3.7535199562620742},{"$f":"F19","v":3.7535199562620742},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R16*Bilans!F16+S16","v":8.685185185185185},{"v":0.5289179104477612,"d":"52.89%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.59375},null,4.091435185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC16*Bilans!F16+AD16","v":3.262037037037037},3.200489168413697,326.92996855345916,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":41.17292484552064},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":8.26962962962963},{"v":0.5554964618416338,"d":"55.55%"},4.59375,null,3.6758796296296303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU16*Bilans!F16+AV16","v":2.772314814814815},2.720006988120196,277.84871383647805,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":48.44601524022886},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB16*Bilans!F16+BC16","v":8.685185185185185},{"v":0.5289179104477612,"d":"52.89%"},4.59375,null,4.091435185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM16*Bilans!F16+BN16","v":3.262037037037037},3.200489168413697,326.92996855345916,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":41.17292484552064},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F16<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F16<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F16<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F16<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.572240740740741},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY16","v":3.568872794292337},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC16*Bilans!F16+CD16","v":8.175462962962962},{"v":0.5618947845291353,"d":"56.19%"},4.59375,null,3.5817129629629623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN16*Bilans!F16+CO16","v":2.572240740740741},2.5237078965758215,257.7967616352202,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":52.21424404099654}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":689.2135313867585},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R17*Bilans!F17+S17","v":8.637037037037036},{"v":0.5459771655231562,"d":"54.60%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.715625},null,3.921412037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC17*Bilans!F17+AD17","v":3.2199074074074074},3.1591544374563245,331.9481525157233,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":42.906022064922844},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":8.235925925925926},{"v":0.5725676799928048,"d":"57.26%"},4.715625,null,3.520300925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU17*Bilans!F17+AV17","v":2.739212962962963},2.687529699510832,282.3921831761006,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":50.435442638893036},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB17*Bilans!F17+BC17","v":8.637037037037036},{"v":0.5459771655231562,"d":"54.60%"},4.715625,null,3.921412037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM17*Bilans!F17+BN17","v":3.2199074074074074},3.1591544374563245,331.9481525157233,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":42.906022064922844},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F17<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F17<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F17<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F17<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.5453981481481485},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY17","v":3.606508477535712},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC17*Bilans!F17+CD17","v":8.136342592592593},{"v":0.5795755213519588,"d":"57.96%"},4.715625,null,3.4207175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN17*Bilans!F17+CO17","v":2.5453981481481485},2.49737176799441,262.4113385220126,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":54.27575971552482}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8102.945627276606},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R18*Bilans!F18+S18","v":8.62111111111111},{"v":0.5516617798685398,"d":"55.17%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.7559375},null,3.8651736111111106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC18*Bilans!F18+AD18","v":3.205972222222222},3.1454821802935014,333.5547941037736,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":43.48930216709599},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":8.224777777777778},{"v":0.5782451062507599,"d":"57.82%"},4.7559375,null,3.468840277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU18*Bilans!F18+AV18","v":2.728263888888889},2.676787211740042,283.85320790094335,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":51.10410883615837},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB18*Bilans!F18+BC18","v":8.62111111111111},{"v":0.5516617798685398,"d":"55.17%"},4.7559375,null,3.8651736111111106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM18*Bilans!F18+BN18","v":3.205972222222222},3.1454821802935014,333.5547941037736,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":43.48930216709599},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F18<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F18<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F18<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F18<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.5365194444444445},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY18","v":3.6191325164513493},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC18*Bilans!F18+CD18","v":8.123402777777779},{"v":0.5854612445181531,"d":"58.55%"},4.7559375,null,3.3674652777777787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN18*Bilans!F18+CO18","v":2.5365194444444445},2.488660587002097,263.90379029716985,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":54.96724853298957}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.7535199562620742},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9259.167752802388},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R19*Bilans!F19+S19","v":8.578888888888889},{"v":0.5668347688123301,"d":"56.68%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.8628125},null,3.7160763888888884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC19*Bilans!F19+AD19","v":3.1690277777777776},3.1092348008385744,337.68621863207545,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":45.06050008259698},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":8.195222222222222},{"v":0.59337164608105,"d":"59.34%"},4.8628125,null,3.3324097222222218,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU19*Bilans!F19+AV19","v":2.699236111111111},2.6483071278825996,287.6260163915094,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":52.903106865863045},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB19*Bilans!F19+BC19","v":8.578888888888889},{"v":0.5668347688123301,"d":"56.68%"},4.8628125,null,3.7160763888888884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM19*Bilans!F19+BN19","v":3.1690277777777776},3.1092348008385744,337.68621863207545,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":45.06050008259698},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F19<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F19<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F19<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F19<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.5129805555555556},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY19","v":3.653032642733894},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC19*Bilans!F19+CD19","v":8.089097222222222},{"v":0.601156391919851,"d":"60.12%"},4.8628125,null,3.2262847222222213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN19*Bilans!F19+CO19","v":2.5129805555555556},2.1810774633123686,236.88137059669805,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":64.23599223625313}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":9535.619468038958},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R20*Bilans!F20+S20","v":8.306296296296296},{"v":0.6685064319793107,"d":"66.85%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":5.5528125},null,2.7534837962962957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC20*Bilans!F20+AD20","v":2.930509259259259},2.543460866526904,318.3586380110063,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":63.48282260795384},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":8.004407407407408},{"v":0.6937193745112645,"d":"69.37%"},5.5528125,null,2.451594907407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU20*Bilans!F20+AV20","v":2.5118287037037037},2.1800777428371765,272.8748808765723,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":74.06436560829539},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB20*Bilans!F20+BC20","v":8.306296296296296},{"v":0.6685064319793107,"d":"66.85%"},5.5528125,null,2.7534837962962957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM20*Bilans!F20+BN20","v":2.930509259259259},2.543460866526904,318.3586380110063,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":63.48282260795384},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F20<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F20<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F20<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F20<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.3610101851851852},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY20","v":3.8881662000454136},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC20*Bilans!F20+CD20","v":7.867615740740741},{"v":0.7057808468258008,"d":"70.58%"},5.5528125,null,2.3148032407407415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN20*Bilans!F20+CO20","v":2.3610101851851852},2.0491786512928023,256.4905688356918,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":78.79550906805173}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R21*Bilans!F21+S21","v":8.048},{"v":0.7730181411530815,"d":"77.30%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":6.22125},null,1.8267499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC21*Bilans!F21+AD21","v":2.74025},2.378330188679245,335.8440059433963,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":76.59193028246395},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ21*Bilans!F21+AK21","v":7.641500000000001},{"v":0.8141398939998691,"d":"81.41%"},6.22125,null,1.4202500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU21*Bilans!F21+AV21","v":2.2422625000000003},1.6499667452830191,232.9918041014152,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":110.4027705532659},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB21*Bilans!F21+BC21","v":7.802312499999999},{"v":0.7973597571232889,"d":"79.74%"},6.22125,null,1.581062499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.8362500000000002},1.5937264150943395,225.05010707547174,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":114.29872672921542},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F21<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F21<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F21<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F21<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F21*BT21+BU21","v":2.2422625000000003},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY21","v":4.842008629676499},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC21*Bilans!F21+CD21","v":5.491999999999999},{"v":1,"d":"100.00%"},6.22125,null,-0.7292500000000013,0.11721920835844907,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":141.0927807916416},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN21*Bilans!F21+CO21","v":1.55159375},1.1417387971698114,161.09110183039274,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":159.4144717446676}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R22*Bilans!F22+S22","v":8.772962962962962},{"v":0.4982994363997129,"d":"49.83%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.3715625},null,4.401400462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC22*Bilans!F22+AD22","v":3.3388425925925924},3.3388425925925924,323.2583927083333,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":37.40654778907084},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":8.331074074074074},{"v":0.5247297600682851,"d":"52.47%"},4.3715625,null,3.9595115740740745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU22*Bilans!F22+AV22","v":2.832662037037037},2.7792155835080368,269.07670475628936,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":44.938786232032086},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB22*Bilans!F22+BC22","v":8.772962962962962},{"v":0.4982994363997129,"d":"49.83%"},4.3715625,null,4.401400462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM22*Bilans!F22+BN22","v":3.3388425925925924},3.3388425925925924,323.2583927083333,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":37.40654778907084},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F22<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F22<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F22<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F22<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.621176851851852},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY22","v":3.5022436557511805},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC22*Bilans!F22+CD22","v":8.246782407407407},{"v":0.530093105897081,"d":"53.01%"},4.3715625,null,3.8752199074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN22*Bilans!F22+CO22","v":2.621176851851852},2.5717206848357796,248.98756740408808,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":48.56459557853395}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R23*Bilans!F23+S23","v":8.498148148148147},{"v":0.5962696121159295,"d":"59.63%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":5.0671875},null,3.4309606481481465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC23*Bilans!F23+AD23","v":3.0983796296296293},3.03991963661775,345.0688777515723,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":48.16940659751157},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":8.138703703703705},{"v":0.6226037566269994,"d":"62.26%"},5.0671875,null,3.0715162037037045,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU23*Bilans!F23+AV23","v":2.6437268518518517},2.2945553808525503,260.4607176690251,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":63.81677523320138},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB23*Bilans!F23+BC23","v":8.498148148148147},{"v":0.5962696121159295,"d":"59.63%"},5.0671875,null,3.4309606481481465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM23*Bilans!F23+BN23","v":3.0983796296296293},3.03991963661775,345.0688777515723,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":48.16940659751157},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F23<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F23<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F23<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F23<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.4679675925925926},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY23","v":3.71965986407319},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC23*Bilans!F23+CD23","v":8.023495370370371},{"v":0.6315436435237943,"d":"63.15%"},5.0671875,null,2.956307870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN23*Bilans!F23+CO23","v":2.4679675925925926},2.1420096086652687,243.1448657036163,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":68.36156308899301}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R24*Bilans!F24+S24","v":8.087},{"v":0.7557267837269692,"d":"75.57%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":6.1115625},null,1.9754375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC24*Bilans!F24+AD24","v":2.7475625},2.3846768867924526,330.46256127948106,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":74.9640238432682},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ24*Bilans!F24+AK24","v":7.6853750000000005},{"v":0.7952198168599449,"d":"79.52%"},6.1115625,null,1.5738125000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU24*Bilans!F24+AV24","v":2.245065625},1.9485475235849055,270.0248444495872,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":91.74268158012956},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB24*Bilans!F24+BC24","v":7.845578124999999},{"v":0.7789817910964975,"d":"77.90%"},6.1115625,null,1.7340156249999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.874166666666667},1.6266352201257863,225.41504221698113,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":109.8986255727183},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F24<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F24<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F24<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F24<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F24*BT24+BU24","v":2.245065625},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY24","v":4.837648607153744},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC24*Bilans!F24+CD24","v":5.648},{"v":1,"d":"100.00%"},6.1115625,null,-0.4635625000000001,0.07585007925550956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.50164992074448},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN24*Bilans!F24+CO24","v":1.5616484375000002},1.1491375294811323,159.15744381898497,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":155.4793258544376}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R25*Bilans!F25+S25","v":8.253703703703703},{"v":0.6888952770922145,"d":"68.89%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":5.6859375},null,2.5677662037037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC25*Bilans!F25+AD25","v":2.8844907407407403},2.5035202655485667,321.3581200864779,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":66.14191515790138},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":7.967592592592593},{"v":0.7136330621731551,"d":"71.36%"},5.6859375,null,2.281655092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU25*Bilans!F25+AV25","v":2.475671296296296},2.1486958420684834,275.8119700275157,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":77.06424602217963},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB25*Bilans!F25+BC25","v":8.253703703703703},{"v":0.6888952770922145,"d":"68.89%"},5.6859375,null,2.5677662037037035,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM25*Bilans!F25+BN25","v":2.8844907407407403},2.5035202655485667,321.3581200864779,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":66.14191515790138},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F25<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F25<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F25<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F25<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F25*BT25+BU25","v":2.3316898148148146},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY25","v":3.9370588410487555},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC25*Bilans!F25+CD25","v":7.82488425925926},{"v":0.7266481281524101,"d":"72.66%"},5.6859375,null,2.1389467592592606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN25*Bilans!F25+CO25","v":2.3316898148148146},2.0237307826694617,259.77114259040883,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":81.82295116427333}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17464.687200000008},null,{"$f":"F26/F28","v":5989.648021191354},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R26*Bilans!F26+S26","v":8.069333333333333},{"v":0.7635389127561137,"d":"76.35%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":6.16125},null,1.908083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC26*Bilans!F26+AD26","v":2.74425},2.3818018867924526,332.90444971698105,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":75.70037667692527},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ26*Bilans!F26+AK26","v":7.665500000000001},{"v":0.8037636162024655,"d":"80.38%"},6.16125,null,1.5042500000000008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU26*Bilans!F26+AV26","v":2.2437958333333334},1.6510950471698116,230.77355474292455,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":109.20225356442255},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB26*Bilans!F26+BC26","v":7.825979166666666},{"v":0.7872816766805006,"d":"78.73%"},6.16125,null,1.6647291666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.8569907407407409},1.6117278127183787,225.27119638364778,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":111.86957163436679},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F26<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F26<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F26<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F26<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F26*BT26+BU26","v":2.2437958333333334},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY26","v":4.839622310407773},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC26*Bilans!F26+CD26","v":5.577333333333333},{"v":1,"d":"100.00%"},6.16125,null,-0.5839166666666671,0.09477243524717664,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.67522756475282},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN26*Bilans!F26+CO26","v":1.55709375},1.145785966981132,160.03791567859,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":157.25541135161959}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R27*Bilans!F27+S27","v":8.281851851851851},{"v":0.6779507289477216,"d":"67.80%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":5.6146875000000005},null,2.6671643518518504,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC27*Bilans!F27+AD27","v":2.90912037037037},2.5248969252271136,319.78450782232704,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":64.70827516465998},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ27*Bilans!F27+AK27","v":7.987296296296297},{"v":0.7029521995576309,"d":"70.30%"},5.6146875000000005,null,2.372608796296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU27*Bilans!F27+AV27","v":2.495023148148148},2.1654917889587697,274.2649488011006,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":75.4478616973},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB27*Bilans!F27+BC27","v":8.281851851851851},{"v":0.6779507289477216,"d":"67.80%"},5.6146875000000005,null,2.6671643518518504,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM27*Bilans!F27+BN27","v":2.90912037037037},2.5248969252271136,319.78450782232704,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":64.70827516465998},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F27<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F27<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F27<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F27<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F27*BT27+BU27","v":2.3473824074074074},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY27","v":3.9107390304330316},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC27*Bilans!F27+CD27","v":7.84775462962963},{"v":0.7154514590455515,"d":"71.55%"},5.6146875000000005,null,2.23306712962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN27*Bilans!F27+CO27","v":2.3473824074074074},2.0373507686932215,258.03556823191826,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":80.19322323410945}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.915811937230703},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R28*Bilans!F28+S28","v":8.618148148148148},{"v":0.5527217005457906,"d":"55.27%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.7634375},null,3.8547106481481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC28*Bilans!F28+AD28","v":3.2033796296296293},3.142938504542278,333.85078529874215,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":43.598379288033804},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ28*Bilans!F28+AK28","v":8.222703703703704},{"v":0.5793030700904902,"d":"57.93%"},4.7634375,null,3.459266203703704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU28*Bilans!F28+AV28","v":2.7262268518518518},2.6747886093640814,284.1227330581761,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":51.229104431014285},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB28*Bilans!F28+BC28","v":8.618148148148148},{"v":0.5527217005457906,"d":"55.27%"},4.7634375,null,3.8547106481481475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM28*Bilans!F28+BN28","v":3.2033796296296293},3.142938504542278,333.85078529874215,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":43.598379288033804},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F28<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F28<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F28<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F28<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F28*BT28+BU28","v":2.5348675925925925},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY28","v":3.6214909318442747},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC28*Bilans!F28+CD28","v":8.120995370370371},{"v":0.5865583321694168,"d":"58.66%"},4.7634375,null,3.3575578703703712,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN28*Bilans!F28+CO28","v":2.5348675925925925},2.4870399021663174,264.1795960078616,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":55.09643205991333}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R29*Bilans!F29+S29","v":11.160416666666666},{"v":0.2717472465932425,"d":"27.17%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.0328125000000004},null,8.127604166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC29*Bilans!F29+AD29","v":4.535},4.363867924528302,282.2877063679246,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":19.122227446656726},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ29*Bilans!F29+AK29","v":10.571916666666667},{"v":0.28687442359080273,"d":"28.69%"},3.0328125000000004,null,7.539104166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU29*Bilans!F29+AV29","v":3.6704583333333334},3.531950471698113,228.47304613797175,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":23.62628685443596},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB29*Bilans!F29+BC29","v":11.160416666666666},{"v":0.2717472465932425,"d":"27.17%"},3.0328125000000004,null,8.127604166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM29*Bilans!F29+BN29","v":3.477175925925926},3.345961740041929,216.44190005896232,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":24.939578358404756},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F29<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F29<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F29<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F29<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F29*BT29+BU29","v":3.431608333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY29","v":2.67513046603512},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC29*Bilans!F29+CD29","v":10.700833333333332},{"v":0.28341834748072586,"d":"28.34%"},3.0328125000000004,null,7.6680208333333315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN29*Bilans!F29+CO29","v":3.431608333333333},3.302113679245283,213.6054786261793,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":25.270745681618173}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17462.394614987345},null,{"$f":"F30/F32","v":6796.104107270261},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R30*Bilans!F30+S30","v":9.89375},{"v":0.3641503474415666,"d":"36.42%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.6028124999999998},null,6.290937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC30*Bilans!F30+AD30","v":3.9270000000000005},3.7788113207547176,296.13599617924535,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":26.752877140160873},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ30*Bilans!F30+AK30","v":9.366050000000001},{"v":0.3846672289812674,"d":"38.47%"},3.6028124999999998,null,5.763237500000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU30*Bilans!F30+AV30","v":3.249925},3.1272863207547172,245.07761074174533,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":32.326453234893656},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB30*Bilans!F30+BC30","v":9.89375},{"v":0.3641503474415666,"d":"36.42%"},3.6028124999999998,null,6.290937500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM30*Bilans!F30+BN30","v":3.280138888888889},3.156360062893082,247.35604722877363,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":32.02868905499279},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F30<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F30<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F30<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F30<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F30*BT30+BU30","v":3.017155},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY30","v":3.042601391045538},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC30*Bilans!F30+CD30","v":9.3835},{"v":0.38395188362551286,"d":"38.40%"},3.6028124999999998,null,5.7806875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN30*Bilans!F30+CO30","v":3.017155},2.9033000943396226,227.52437014316038,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":34.8204015138141}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R31*Bilans!F31+S31","v":9.3625},{"v":0.410347129506008,"d":"41.03%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.841875},null,5.520625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC31*Bilans!F31+AD31","v":3.6720000000000006},3.6720000000000006,308.83356000000003,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":29.54669117647058},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ31*Bilans!F31+AK31","v":8.8603},{"v":0.4336055212577452,"d":"43.36%"},3.841875,null,5.018425000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU31*Bilans!F31+AV31","v":3.07355},3.07355,258.50092275,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":35.2997185664785},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB31*Bilans!F31+BC31","v":9.3625},{"v":0.410347129506008,"d":"41.03%"},3.841875,null,5.520625000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM31*Bilans!F31+BN31","v":3.1975000000000002},3.1975000000000002,268.92573749999997,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":33.93133698201719},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F31<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F31<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F31<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F31<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F31*BT31+BU31","v":2.84333},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY31","v":3.228608708802707},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC31*Bilans!F31+CD31","v":8.831},{"v":0.4350441626089911,"d":"43.50%"},3.841875,null,4.989125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN31*Bilans!F31+CO31","v":2.84333},2.84333,239.13826964999996,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":38.15788177946281}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R37*Bilans!F37+S37","v":8.687037037037037},{"v":0.5282655617139203,"d":"52.83%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.5890625},null,4.097974537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC37*Bilans!F37+AD37","v":3.263657407407407},3.2020789657582114,326.73213246855346,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":41.107160818825115},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":8.270925925925926},{"v":0.5548426549940666,"d":"55.48%"},4.5890625,null,3.6818634259259264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU37*Bilans!F37+AV37","v":2.7735879629629627},2.7212561146051715,277.6701707940252,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":48.37044712312866},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB37*Bilans!F37+BC37","v":8.687037037037037},{"v":0.5282655617139203,"d":"52.83%"},4.5890625,null,4.097974537037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM37*Bilans!F37+BN37","v":3.263657407407407},3.2020789657582114,326.73213246855346,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":41.107160818825115},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F37<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F37<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F37<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F37<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.5732731481481483},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY37","v":3.5674409483526346},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC37*Bilans!F37+CD37","v":8.176967592592593},{"v":0.5612181347223598,"d":"56.12%"},4.5890625,null,3.5879050925925933,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN37*Bilans!F37+CO37","v":2.5732731481481483},2.5247208245981834,257.6162011399371,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":52.135813875955584}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R44*Bilans!F44+S44","v":8.617037037037036},{"v":0.5531193587208804,"d":"55.31%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.76625},null,3.850787037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC44*Bilans!F44+AD44","v":3.2024074074074074},3.14198462613557,333.9615459119497,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":43.63932874128704},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":8.221925925925927},{"v":0.5796999441421312,"d":"57.97%"},4.76625,null,3.4556759259259264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU44*Bilans!F44+AV44","v":2.725462962962963},2.674039133473096,284.22361949685535,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":51.276025950268505},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB44*Bilans!F44+BC44","v":8.617037037037036},{"v":0.5531193587208804,"d":"55.31%"},4.76625,null,3.850787037037036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM44*Bilans!F44+BN44","v":3.2024074074074074},3.14198462613557,333.9615459119497,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":43.63932874128704},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F44<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F44<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F44<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F44<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.5342481481481482},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY44","v":3.6223761302570563},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC44*Bilans!F44+CD44","v":8.120092592592593},{"v":0.5869699077505501,"d":"58.70%"},4.76625,null,3.353842592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN44*Bilans!F44+CO44","v":2.5342481481481482},2.4864321453529006,264.28287272955976,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":55.14491929983447}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R61*Bilans!F61+S61","v":8.523333333333332},{"v":0.5870282557684787,"d":"58.70%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":5.0034374999999995},null,3.519895833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC61*Bilans!F61+AD61","v":3.1204166666666664},3.0615408805031445,342.8390016509434,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":47.18454877409944},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ61*Bilans!F61+AK61","v":8.156333333333334},{"v":0.6134420082553433,"d":"61.34%"},5.0034374999999995,null,3.152895833333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU61*Bilans!F61+AV61","v":2.6610416666666667},2.3095833333333333,258.63291562499995,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":62.546963738047985},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB61*Bilans!F61+BC61","v":8.523333333333332},{"v":0.5870282557684787,"d":"58.70%"},5.0034374999999995,null,3.519895833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM61*Bilans!F61+BN61","v":3.1204166666666664},3.0615408805031445,342.8390016509434,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":47.18454877409944},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F61<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F61<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F61<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F61<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F61*BT61+BU61","v":2.4820083333333334},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY61","v":3.6986177188499902},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC61*Bilans!F61+CD61","v":8.043958333333334},{"v":0.6220118619046384,"d":"62.20%"},5.0034374999999995,null,3.0405208333333347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN61*Bilans!F61+CO61","v":2.4820083333333334},2.154195911949685,241.2322437099056,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":67.05862925403882}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R71*Bilans!F71+S71","v":9.677083333333334},{"v":0.38237890204520986,"d":"38.24%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.7003125},null,5.976770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC71*Bilans!F71+AD71","v":3.8230000000000004},3.6787358490566042,296.90157353773594,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":28.301209782893014},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ71*Bilans!F71+AK71","v":9.159783333333333},{"v":0.40397380214597506,"d":"40.40%"},3.7003125,null,5.4594708333333335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU71*Bilans!F71+AV71","v":3.1779916666666668},3.1779916666666668,256.48776243750007,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":32.760524859777796},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB71*Bilans!F71+BC71","v":9.677083333333334},{"v":0.38237890204520986,"d":"38.24%"},3.7003125,null,5.976770833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM71*Bilans!F71+BN71","v":3.2464351851851854},3.12392819706499,252.1244349646227,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":33.32748655933146},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F71<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F71<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F71<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F71<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F71*BT71+BU71","v":2.9462616666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY71","v":3.1158128634195768},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC71*Bilans!F71+CD71","v":9.158166666666666},{"v":0.4040451145607745,"d":"40.40%"},3.7003125,null,5.4578541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN71*Bilans!F71+CO71","v":2.9462616666666666},2.9462616666666666,237.78541346250003,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":35.337212637257274}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R77*Bilans!F77+S77","v":9.075},{"v":0.437603305785124,"d":"43.76%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.97125},null,5.10375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC77*Bilans!F77+AD77","v":3.5340000000000003},3.5340000000000003,308.20014,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.83387096774193},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ77*Bilans!F77+AK77","v":8.5866},{"v":0.46249388582209483,"d":"46.25%"},3.97125,null,4.615350000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU77*Bilans!F77+AV77","v":2.9781},2.9781,259.720101,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":37.77606527651859},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB77*Bilans!F77+BC77","v":9.075},{"v":0.437603305785124,"d":"43.76%"},3.97125,null,5.10375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM77*Bilans!F77+BN77","v":3.152777777777778},3.152777777777778,274.95375,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":35.683104845814974},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F77<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F77<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F77<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F77<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F77*BT77+BU77","v":2.74926},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY77","v":3.3390803343445143},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC77*Bilans!F77+CD77","v":8.532},{"v":0.4654535864978903,"d":"46.55%"},3.97125,null,4.5607500000000005,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN77*Bilans!F77+CO77","v":2.74926},2.74926,239.76296459999998,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":40.92042949739202}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R94*Bilans!F94+S94","v":8.753333333333332},{"v":0.5050932977913176,"d":"50.51%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.42125},null,4.332083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC94*Bilans!F94+AD94","v":3.3216666666666663},3.258993710691824,319.41397358490565,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":38.79507333359064},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ94*Bilans!F94+AK94","v":8.317333333333334},{"v":0.5315706155819172,"d":"53.16%"},4.42125,null,3.8960833333333342,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU94*Bilans!F94+AV94","v":2.8191666666666664},2.7659748427672954,271.0931943396226,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":45.71006866913754},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB94*Bilans!F94+BC94","v":8.753333333333332},{"v":0.5050932977913176,"d":"50.51%"},4.42125,null,4.332083333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM94*Bilans!F94+BN94","v":3.3216666666666663},3.258993710691824,319.41397358490565,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":38.79507333359064},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F94<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F94<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F94<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F94<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F94*BT94+BU94","v":2.6102333333333334},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY94","v":3.5169269669378216},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC94*Bilans!F94+CD94","v":8.230833333333333},{"v":0.5371570314872937,"d":"53.72%"},4.42125,null,3.8095833333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN94*Bilans!F94+CO94","v":2.6102333333333334},2.5609836477987424,251.00200732075473,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":49.36888219051052}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R104*Bilans!F104+S104","v":11.836137500000001},{"v":0.17797719061644895,"d":"17.80%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.1065625},null,9.729575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC104*Bilans!F104+AD104","v":5.51675},5.308570754716981,225.38864281839622,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.317310916753524},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ104*Bilans!F104+AK104","v":11.836137500000001},{"v":0.17797719061644895,"d":"17.80%"},2.1065625,null,9.729575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU104*Bilans!F104+AV104","v":5.51675},5.308570754716981,225.38864281839622,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.317310916753524},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB104*Bilans!F104+BC104","v":11.836137500000001},{"v":0.17797719061644895,"d":"17.80%"},2.1065625,null,9.729575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM104*Bilans!F104+BN104","v":2.7273611111111116},2.6244418238993714,111.42723873820756,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":20.86926618118857},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F104<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F104<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F104<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F104<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F104*BT104+BU104","v":3.9379124999999995},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY104","v":2.331184352115493},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC104*Bilans!F104+CD104","v":11.123112500000001},{"v":0.18938606437721453,"d":"18.94%"},2.1065625,null,9.016550000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN104*Bilans!F104+CO104","v":4.2930375},4.13103608490566,175.39346457488207,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":13.258217520811314}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F116<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F116<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F116<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F116<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F116<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F116<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F116<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F116<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F116<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F116<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F116<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F116<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F116<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F116<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F116<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F116*BT116+BU116","v":3.8713541666666664},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY116","v":2.371263285349119},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F119<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F119<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F119<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F119<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F119<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F119<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F119<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F119<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F119<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F119<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F119<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F119<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F119<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F119<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F119<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F119*BT119+BU119","v":4.394991666666666},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY119","v":2.0887411618148692},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F136<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F136<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F136<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F136<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F136<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F136<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F136<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F136<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F136<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F136<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F136<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F136<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F136<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F136<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F136<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F136*BT136+BU136","v":4.684316666666666},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY136","v":1.9597308750120088},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F142<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F142<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F142<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F142<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F142<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F142<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F142<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F142<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F142<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F142<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F142<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F142<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F142<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F142<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F142<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F142*BT142+BU142","v":4.423516666666666},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY142","v":2.0752719367320873},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F152<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F152<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F152<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F152<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F152<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F152<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F152<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F152<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F152<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F152<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F152<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F152<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F152<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F152<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F152<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F152*BT152+BU152","v":4.903687499999999},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY152","v":1.8720605666653924},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F169<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F169<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F169<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F169<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F169<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F169<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F169<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F169<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F169<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F169<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F169<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F169<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F169<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F169<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F169<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F169*BT169+BU169","v":5.1726374999999996},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY169","v":1.7747232432197309},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F175<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F175<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F175<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F175<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F175<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F175<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F175<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F175<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F175<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F175<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F175<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F175<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F175<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F175<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F175<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F175*BT175+BU175","v":4.654433333333333},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY175","v":1.972313135147136},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F185<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F185<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F185<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F185<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F185<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F185<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F185<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F185<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F185<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F185<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F185<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F185<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F185<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F185<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F185<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F185*BT185+BU185","v":5.446341666666665},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY185","v":1.6855350915981835},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F201<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F201<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F201<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F201<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F201<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F201<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F201<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F201<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F201<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F201<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F201<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F201<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F201<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F201<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F201<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F201*BT201+BU201","v":5.269079166666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY201","v":1.7422399075107213},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F211<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F211<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F211<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F211<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F211<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F211<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F211<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":-0.03959999999999999},{"$f":"IF(Bilans!F211<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F211<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F211<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F211<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F211<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F211<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F211<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F211<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":6.255999999999999},{"$f":"Bilans!F211*BT211+BU211","v":5.394534999999999},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY211","v":1.7017222058991184},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F217<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F217<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F217<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F217<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F217<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F217<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F217<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F217<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F217<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F217<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F217<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F217<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F217<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F217<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F217<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F217*BT217+BU217","v":4.913195833333331},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY217","v":1.8684376343639206},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F234<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F234<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F234<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F234<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F234<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F234<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F234<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":-0.03959999999999999},{"$f":"IF(Bilans!F234<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F234<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F234<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F234<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F234<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F234<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F234<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F234<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":6.255999999999999},{"$f":"Bilans!F234*BT234+BU234","v":5.287945},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY234","v":1.7360241076637524},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F244<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F244<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F244<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F244<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F244<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F244<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F244<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F244<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F244<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F244<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F244<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F244<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F244<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F244<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F244<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F244*BT244+BU244","v":4.475133333333332},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY244","v":2.051335528177932},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R250*Bilans!F250+S250","v":11.892683333333334},{"v":0.1510382434017554,"d":"15.10%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.7962499999999997},null,10.096433333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC250*Bilans!F250+AD250","v":5.985666666666667},5.759792452830189,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ250*Bilans!F250+AK250","v":11.892683333333334},{"v":0.1510382434017554,"d":"15.10%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":10.096433333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU250*Bilans!F250+AV250","v":5.985666666666667},5.759792452830189,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB250*Bilans!F250+BC250","v":11.892683333333334},{"v":0.1510382434017554,"d":"15.10%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":10.096433333333334},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM250*Bilans!F250+BN250","v":2.8346296296296303},2.72766247379455,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F250<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F250<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F250<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F250<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F250*BT250+BU250","v":4.162716666666666},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY250","v":2.2052906155034977},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC250*Bilans!F250+CD250","v":11.25965},{"v":0.15952982552743644,"d":"15.95%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":9.4634},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN250*Bilans!F250+CO250","v":4.559216666666667},4.387170754716982,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.4722685185185191},1.4167112159329147,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F260<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F260<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F260<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F260<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F260*BT260+BU260","v":5.289454166666667},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY260","v":1.7355287919594726},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R277*Bilans!F277+S277","v":11.994329166666667},{"v":0.10325191870185879,"d":"10.33%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.2384375000000003},null,10.755891666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC277*Bilans!F277+AD277","v":6.828583333333333},6.570900943396226,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ277*Bilans!F277+AK277","v":11.994329166666667},{"v":0.10325191870185879,"d":"10.33%"},1.2384375000000003,null,10.755891666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU277*Bilans!F277+AV277","v":6.828583333333333},6.570900943396226,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB277*Bilans!F277+BC277","v":11.994329166666667},{"v":0.10325191870185879,"d":"10.33%"},1.2384375000000003,null,10.755891666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM277*Bilans!F277+BN277","v":3.027453703703704},2.913210167714885,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F277<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F277<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F277<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F277<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F277*BT277+BU277","v":4.566820833333333},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY277","v":2.010151117161191},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC277*Bilans!F277+CD277","v":11.5050875},{"v":0.10764259724230696,"d":"10.76%"},1.2384375000000003,null,10.26665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN277*Bilans!F277+CO277","v":5.037695833333332},4.847594103773584,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R286*Bilans!F286+S286","v":11.905325000000001},{"v":0.1450506391047703,"d":"14.51%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.7268749999999997},null,10.178450000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC286*Bilans!F286+AD286","v":6.0905000000000005},5.860669811320755,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ286*Bilans!F286+AK286","v":11.905325000000001},{"v":0.1450506391047703,"d":"14.51%"},1.7268749999999997,null,10.178450000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU286*Bilans!F286+AV286","v":6.0905000000000005},5.860669811320755,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB286*Bilans!F286+BC286","v":11.905325000000001},{"v":0.1450506391047703,"d":"14.51%"},1.7268749999999997,null,10.178450000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM286*Bilans!F286+BN286","v":2.8586111111111117},2.7507389937106925,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F286<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F286<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F286<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F286<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F286*BT286+BU286","v":4.212975},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY286","v":2.17898278532391},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC286*Bilans!F286+CD286","v":11.290175000000001},{"v":0.15295378503876153,"d":"15.30%"},1.7268749999999997,null,9.563300000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN286*Bilans!F286+CO286","v":4.6187249999999995},4.444433490566038,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"R292*Bilans!F292+S292","v":11.669916666666667},{"v":0.21256578524553868,"d":"21.26%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.4806249999999994},null,9.189291666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.21666666666666648},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"AC292*Bilans!F292+AD292","v":5.077916666666667},4.886297169811321,251.32669492924526,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":13.57902470810265},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.193333333333335},{"$f":"AJ292*Bilans!F292+AK292","v":10.971166666666669},{"v":0.22610403026113896,"d":"22.61%"},2.4806249999999994,null,8.490541666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.77},{"$f":"AU292*Bilans!F292+AV292","v":4.0265},3.8745566037735855,199.28781891509433,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":17.124836925953787},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"BB292*Bilans!F292+BC292","v":11.669916666666667},{"v":0.21256578524553868,"d":"21.26%"},2.4806249999999994,null,9.189291666666668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"BM292*Bilans!F292+BN292","v":3.831388888888891},3.686808176100631,189.63097853773593,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":17.99690866210907},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F292<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F292<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.10799999999999994},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F292<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F292<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.7540000000000004},{"$f":"Bilans!F292*BT292+BU292","v":3.7233},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY292","v":2.4655547498187094},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.193333333333335},{"$f":"CC292*Bilans!F292+CD292","v":10.971166666666669},{"v":0.22610403026113896,"d":"22.61%"},2.4806249999999994,null,8.490541666666669,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.77},{"$f":"CN292*Bilans!F292+CO292","v":4.0265},3.8745566037735855,199.28781891509433,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":17.124836925953787}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"R309*Bilans!F309+S309","v":11.461500000000001},{"v":0.2463682764036121,"d":"24.64%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.8237500000000004},null,8.63775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.21666666666666648},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"AC309*Bilans!F309+AD309","v":4.7475000000000005},4.568349056603774,272.5933882075472,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":16.849478672985782},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.193333333333335},{"$f":"AJ309*Bilans!F309+AK309","v":10.839},{"v":0.2605175754220869,"d":"26.05%"},2.8237500000000004,null,8.01525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.77},{"$f":"AU309*Bilans!F309+AV309","v":3.8129999999999997},3.6691132075471695,218.9359850943396,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":20.978992918961453},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"BB309*Bilans!F309+BC309","v":11.461500000000001},{"v":0.2463682764036121,"d":"24.64%"},2.8237500000000004,null,8.63775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"BM309*Bilans!F309+BN309","v":3.7127777777777795},3.5726729559748445,213.181395283019,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":21.54529702229537},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F309<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F309<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.10799999999999994},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F309<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F309<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.7540000000000004},{"$f":"Bilans!F309*BT309+BU309","v":3.5586},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY309","v":2.5796661608497726},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.193333333333335},{"$f":"CC309*Bilans!F309+CD309","v":10.839},{"v":0.2605175754220869,"d":"26.05%"},2.8237500000000004,null,8.01525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.77},{"$f":"CN309*Bilans!F309+CO309","v":3.8129999999999997},3.6691132075471695,218.9359850943396,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":20.978992918961453}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"R315*Bilans!F315+S315","v":11.803166666666666},{"v":0.19157994323557243,"d":"19.16%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.2612500000000004},null,9.541916666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.21666666666666648},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"AC315*Bilans!F315+AD315","v":5.289166666666667},5.089575471698113,234.98569952830198,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":11.702213736920642},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.193333333333335},{"$f":"AJ315*Bilans!F315+AK315","v":11.055666666666667},{"v":0.20453312027014806,"d":"20.45%"},2.2612500000000004,null,8.794416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.77},{"$f":"AU315*Bilans!F315+AV315","v":4.162999999999999},4.0059056603773575,184.95266433962266,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":14.867873846632104},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"BB315*Bilans!F315+BC315","v":11.803166666666666},{"v":0.19157994323557243,"d":"19.16%"},2.2612500000000004,null,9.541916666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"BM315*Bilans!F315+BN315","v":3.9072222222222237},3.7597798742138377,173.58903679245296,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.841166768427833},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F315<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F315<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.10799999999999994},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F315<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F315<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.7540000000000004},{"$f":"Bilans!F315*BT315+BU315","v":3.8286},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY315","v":2.3977433004231314},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.193333333333335},{"$f":"CC315*Bilans!F315+CD315","v":11.055666666666667},{"v":0.20453312027014806,"d":"20.45%"},2.2612500000000004,null,8.794416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.77},{"$f":"CN315*Bilans!F315+CO315","v":4.162999999999999},4.0059056603773575,184.95266433962266,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":14.867873846632104}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R325*Bilans!F325+S325","v":10.322916666666666},{"v":0.3303027245206862,"d":"33.03%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.4096875000000004},null,6.913229166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC325*Bilans!F325+AD325","v":4.133},3.9770377358490565,293.2369348584906,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":23.91602275800231},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ325*Bilans!F325+AK325","v":9.774616666666667},{"v":0.3488308151896835,"d":"34.88%"},3.4096875000000004,null,6.364929166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU325*Bilans!F325+AV325","v":3.392408333333333},3.2643929245283014,240.69185130778303,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":29.13709446106092},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB325*Bilans!F325+BC325","v":10.322916666666666},{"v":0.3303027245206862,"d":"33.03%"},3.4096875000000004,null,6.913229166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM325*Bilans!F325+BN325","v":3.3468981481481483},3.2206001048218034,237.46289722877367,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":29.533292524457256},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F325<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F325<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F325<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F325<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.157578333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY325","v":2.9072912944360847},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC325*Bilans!F325+CD325","v":9.829833333333331},{"v":0.3468713440377085,"d":"34.69%"},3.4096875000000004,null,6.420145833333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.157578333333333},3.038424433962264,224.03062957712268,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":31.30402847503606}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R342*Bilans!F342+S342","v":8.843703703703703},{"v":0.4740660859368457,"d":"47.41%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.1925},null,4.651203703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC342*Bilans!F342+AD342","v":3.4007407407407406},3.4007407407407406,314.6365333333334,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":35.095530385536925},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ342*Bilans!F342+AK342","v":8.380592592592592},{"v":0.5002629532075872,"d":"50.03%"},4.1925,null,4.188092592592592,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU342*Bilans!F342+AV342","v":2.8812962962962962},2.8269322152341023,261.54776855345915,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":42.219194134485605},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB342*Bilans!F342+BC342","v":8.843703703703703},{"v":0.4740660859368457,"d":"47.41%"},4.1925,null,4.651203703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM342*Bilans!F342+BN342","v":3.4007407407407406},3.4007407407407406,314.6365333333334,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":35.095530385536925},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F342<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F342<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F342<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F342<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F342*BT342+BU342","v":2.660614814814815},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY342","v":3.4503303330057378},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC342*Bilans!F342+CD342","v":8.30425925925926},{"v":0.5048614053475459,"d":"50.49%"},4.1925,null,4.11175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN342*Bilans!F342+CO342","v":2.660614814814815},2.6104145352900074,241.51555280503152,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":45.72101418625474}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R352*Bilans!F352+S352","v":8.68925925925926},{"v":0.5274831102681045,"d":"52.75%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.5834375},null,4.10582175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC352*Bilans!F352+AD352","v":3.2656018518518515},3.2039867225716283,326.49425699685537,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":41.02833013443026},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":8.272481481481481},{"v":0.5540583572487094,"d":"55.41%"},4.5834375,null,3.6890439814814817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU352*Bilans!F352+AV352","v":2.7751157407407407},2.7227550663871423,277.45554815251575,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":48.27985690774171},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB352*Bilans!F352+BC352","v":8.68925925925926},{"v":0.5274831102681045,"d":"52.75%"},4.5834375,null,4.10582175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM352*Bilans!F352+BN352","v":3.2656018518518515},3.2039867225716283,326.49425699685537,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":41.02833013443026},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F352<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F352<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F352<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F352<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.5745120370370373},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY352","v":3.5657242490756067},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC352*Bilans!F352+CD352","v":8.178773148148148},{"v":0.5604064835858407,"d":"56.04%"},4.5834375,null,3.595335648148148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN352*Bilans!F352+CO352","v":2.5745120370370373},2.525936338225018,257.3992277059749,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":52.04178070947475}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R358*Bilans!F358+S358","v":8.862592592592591},{"v":0.4676608404028585,"d":"46.77%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.1446875},null,4.717905092592591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC358*Bilans!F358+AD358","v":3.4172685185185183},3.4172685185185183,312.2443677083333,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":34.49261430913254},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":8.393814814814816},{"v":0.4937787634633967,"d":"49.38%"},4.1446875,null,4.249127314814816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU358*Bilans!F358+AV358","v":2.8942824074074074},2.8942824074074074,264.45781927083334,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":40.725301960282486},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB358*Bilans!F358+BC358","v":8.862592592592591},{"v":0.4676608404028585,"d":"46.77%"},4.1446875,null,4.717905092592591,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM358*Bilans!F358+BN358","v":3.4172685185185183},3.4172685185185183,312.2443677083333,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":34.49261430913254},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F358<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F358<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F358<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F358<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.6711453703703705},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY358","v":3.436727967646006},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC358*Bilans!F358+CD358","v":8.31960648148148},{"v":0.49818311830320505,"d":"49.82%"},4.1446875,null,4.174918981481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN358*Bilans!F358+CO358","v":2.6711453703703705},2.6711453703703705,244.06923035416668,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":44.127334403988854}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R369*Bilans!F369+S369","v":8.935416666666667},{"v":0.4514688738633714,"d":"45.15%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.0340625},null,4.901354166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC369*Bilans!F369+AD369","v":3.4670000000000005},3.4670000000000005,307.58357250000006,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":33.00997259878857},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ369*Bilans!F369+AK369","v":8.453716666666667},{"v":0.47719395611003446,"d":"47.72%"},4.0340625,null,4.419654166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU369*Bilans!F369+AV369","v":2.9317583333333332},2.9317583333333332,260.0982699375,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":39.03649686905754},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB369*Bilans!F369+BC369","v":8.935416666666667},{"v":0.4514688738633714,"d":"45.15%"},4.0340625,null,4.901354166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM369*Bilans!F369+BN369","v":3.131064814814815},3.131064814814815,277.78024270833333,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":36.551646730049825},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F369<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F369<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F369<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F369<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F369*BT369+BU369","v":2.7035883333333333},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY369","v":3.3954873553850966},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC369*Bilans!F369+CD369","v":8.386833333333332},{"v":0.4809994833171043,"d":"48.10%"},4.0340625,null,4.352770833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN369*Bilans!F369+CO369","v":2.7035883333333333},2.7035883333333333,239.85559796249998,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":42.330991589572626}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R370*Bilans!F370+S370","v":8.793333333333333},{"v":0.4912812736921911,"d":"49.13%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.32},null,4.473333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC370*Bilans!F370+AD370","v":3.3566666666666665},3.3566666666666665,320.83020000000005,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":36.73233366434956},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ370*Bilans!F370+AK370","v":8.345333333333333},{"v":0.5176545774085318,"d":"51.77%"},4.32,null,4.025333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU370*Bilans!F370+AV370","v":2.8466666666666667},2.7929559748427675,266.95073207547176,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":44.1461308773194},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB370*Bilans!F370+BC370","v":8.793333333333333},{"v":0.4912812736921911,"d":"49.13%"},4.32,null,4.473333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM370*Bilans!F370+BN370","v":3.3566666666666665},3.3566666666666665,320.83020000000005,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":36.73233366434956},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F370<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F370<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F370<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F370<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F370*BT370+BU370","v":2.6325333333333334},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY370","v":3.4871353322528362},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC370*Bilans!F370+CD370","v":8.263333333333334},{"v":0.5227914481645826,"d":"52.28%"},4.32,null,3.9433333333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN370*Bilans!F370+CO370","v":2.6325333333333334},2.5828628930817614,246.8700353207548,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":47.73702867862486}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R371*Bilans!F371+S371","v":9.185416666666667},{"v":0.4269335450215468,"d":"42.69%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.9215625},null,5.2638541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC371*Bilans!F371+AD371","v":3.587},3.587,308.5447725000001,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":30.934645943685535},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ371*Bilans!F371+AK371","v":8.691716666666666},{"v":0.4511838858069848,"d":"45.12%"},3.9215625,null,4.770154166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU371*Bilans!F371+AV371","v":3.0147583333333334},3.0147583333333334,259.32197493750004,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":36.80645767626483},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB371*Bilans!F371+BC371","v":9.185416666666667},{"v":0.4269335450215468,"d":"42.69%"},3.9215625,null,5.2638541666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM371*Bilans!F371+BN371","v":3.1699537037037038},3.1699537037037038,272.6714927083334,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":35.00447810021762},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F371<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F371<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F371<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F371<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F371*BT371+BU371","v":2.7853883333333336},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY371","v":3.2957702486726865},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC371*Bilans!F371+CD371","v":8.646833333333333},{"v":0.45352585725024575,"d":"45.35%"},3.9215625,null,4.725270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN371*Bilans!F371+CO371","v":2.7853883333333336},2.7853883333333336,239.59214096250005,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":39.83738054478341}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.9074660739123392},{"$f":"SUM(AF7:AF372)/229","v":3.7321535341426118},{"$f":"SUM(AG7:AG372)/Z373","v":3.3662444838670065},{"$f":"SUM(AH7:AH372)","v":7126.240296030301},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.4224795809477597},{"$f":"SUM(AX7:AX372)/229","v":3.2532505786911146},{"$f":"SUM(AY7:AY372)/AR373","v":2.8273421289766953},{"$f":"SUM(AZ7:AZ372)","v":8558.914136792653},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17464.687200000008},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.054452684780852},{"$f":"SUM(BP7:BP372)/229","v":2.9182991013094317},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.915811937230703},{"$f":"SUM(BR7:BR372)","v":8282.462421556083},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":976.7053312463049},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17462.394614987345},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0145446195859615},{"$f":"SUM(CQ7:CQ372)/229","v":2.8610142004031136},{"$f":"SUM(CR7:CR372)/CK373","v":2.5694713234758453},{"$f":"SUM(CS7:CS372)","v":9713.980721002506}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.7535199562620742},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWH-P014","index":67,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":8305.918810894893},null,null,"COP",{"$f":"K13","v":3.2900971362714273},{"$f":"L13","v":3.019784419873495},{"$f":"M13","v":2.9508457816398805},{"$f":"N13","v":2.81270775762502},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.999478364621844},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.999478364621844},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999478364621844},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.999478305005533},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.2900971362714273},null,null,"Udział 2ŹC",{"$f":"1-K3","v":5.2163537815597127E-4},{"$f":"1-L3","v":5.2163537815597127E-4},{"$f":"1-M3","v":5.2163537815597127E-4},{"$f":"1-N3","v":5.2169499446697021E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.999478364621844},null,null,"COP-Inst",{"$f":"K14","v":3.290619043895064},{"$f":"L14","v":3.020306327497132},{"$f":"M14","v":2.9513676892635172},{"$f":"N14","v":2.813229724927216}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":5.2163537815597127E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.290619043895064},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R7*Bilans!F7+S7","v":9.715333333333334},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.40856807109037263,"d":"40.86%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.9693750000000003},null,{"$f":"T7-V7","v":5.745958333333333},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC7*Bilans!F7+AD7","v":3.3788333333333327},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.3788333333333327},{"$f":"AF7*Z7","v":294.51600749999994},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":33.27860208158635},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ7*Bilans!F7+AK7","v":12.7645},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3109698773943359,"d":"31.10%"}},{"$f":"V7","v":3.9693750000000003},null,{"$f":"AL7-AN7","v":8.795124999999999},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU7*Bilans!F7+AV7","v":3.2586333333333335},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":3.135666037735849},{"$f":"AX7*AR7","v":273.3203301792453},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":35.85931940672831},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB7*Bilans!F7+BC7","v":9.715333333333334},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.40856807109037263,"d":"40.86%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"BD7-BF7","v":5.745958333333333},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM7*Bilans!F7+BN7","v":3.00412037037037},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.00412037037037},{"$f":"BP7*BJ7","v":261.85415208333325},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":37.42954214119497},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F7<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F7<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F7<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F7<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F7*BT7+BU7","v":3.04606},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY7","v":3.013729210849425},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC7*Bilans!F7+CD7","v":12.460916666666668},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3185459871197277,"d":"31.85%"}},{"$f":"AN7","v":3.9693750000000003},null,{"$f":"CE7-CG7","v":8.491541666666667},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":87.16499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN7*Bilans!F7+CO7","v":3.04606},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.9311143396226416},{"$f":"CQ7*CK7","v":255.49058141320754},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":38.361809527524656}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R8*Bilans!F8+S8","v":9.00037037037037},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.519145302662442,"d":"51.91%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.6725},null,{"$f":"T8-V8","v":4.327870370370369},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC8*Bilans!F8+AD8","v":3.1309259259259257},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.071851851851852},{"$f":"AF8*Z8","v":319.59546666666665},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":43.690778876296115},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ8*Bilans!F8+AK8","v":11.212148148148149},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.41673548532015536,"d":"41.67%"}},{"$f":"V8","v":4.6725},null,{"$f":"AL8-AN8","v":6.5396481481481485},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU8*Bilans!F8+AV8","v":2.9725555555555556},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9725555555555556},{"$f":"AX8*AR8","v":309.26468},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":45.15024109445669},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB8*Bilans!F8+BC8","v":9.00037037037037},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.519145302662442,"d":"51.91%"}},{"$f":"AN8","v":4.6725},null,{"$f":"BD8-BF8","v":4.327870370370369},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM8*Bilans!F8+BN8","v":3.1309259259259257},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.071851851851852},{"$f":"BP8*BJ8","v":319.59546666666665},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":43.690778876296115},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F8<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F8<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F8<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F8<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F8*BT8+BU8","v":2.7876074074074073},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY8","v":3.2931466517151313},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC8*Bilans!F8+CD8","v":10.955185185185186},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.42651036208120624,"d":"42.65%"}},{"$f":"AN8","v":4.6725},null,{"$f":"CE8-CG8","v":6.282685185185186},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":104.03999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN8*Bilans!F8+CO8","v":2.7876074074074073},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7876074074074073},{"$f":"CQ8*CK8","v":290.02267466666666},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":48.14580404807521}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":17464.687200000008},null,{"$f":"F9/F11","v":5397.774748312096},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R9*Bilans!F9+S9","v":8.886018518518519},{"v":0.5458715835321822,"d":"54.59%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.850625},null,4.035393518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC9*Bilans!F9+AD9","v":3.082546296296296},3.0243850454227816,327.5862661949686,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":46.199920943091264},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ9*Bilans!F9+AK9","v":10.786407407407408},{"v":0.44969792228215894,"d":"44.97%"},4.850625,null,5.935782407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU9*Bilans!F9+AV9","v":2.896027777777778},2.896027777777778,313.68324875,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":48.24758625320122},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB9*Bilans!F9+BC9","v":8.886018518518519},{"v":0.5458715835321822,"d":"54.59%"},4.850625,null,4.035393518518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM9*Bilans!F9+BN9","v":3.082546296296296},3.0243850454227816,327.5862661949686,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":46.199920943091264},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F9<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F9<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F9<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F9<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F9*BT9+BU9","v":2.71882037037037},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY9","v":3.3764643299143224},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC9*Bilans!F9+CD9","v":10.54175925925926},{"v":0.46013429833730046,"d":"46.01%"},4.850625,null,5.69113425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":108.315},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN9*Bilans!F9+CO9","v":2.71882037037037},2.71882037037037,294.4890284166666,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":51.39226979565621}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R10*Bilans!F10+S10","v":8.154768518518518},{"v":0.7345012291149805,"d":"73.45%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":5.9896875},null,2.165081018518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC10*Bilans!F10+AD10","v":2.7731712962962964},2.4069033892382947,326.5024620086478,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":72.70409181457802},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":8.063907407407408},{"v":0.7427773159322173,"d":"74.28%"},5.9896875,null,2.074219907407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.406652777777778},2.0887929769392035,283.3499893042453,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":83.77648093035182},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB10*Bilans!F10+BC10","v":8.154768518518518},{"v":0.7345012291149805,"d":"73.45%"},5.9896875,null,2.165081018518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM10*Bilans!F10+BN10","v":2.7731712962962964},2.4069033892382947,326.5024620086478,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":72.70409181457802},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F10<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F10<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F10<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F10<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F10*BT10+BU10","v":2.27894537037037},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY10","v":4.028179051307441},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC10*Bilans!F10+CD10","v":7.8980092592592595},{"v":0.7583793970585648,"d":"75.84%"},5.9896875,null,1.9083217592592598,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":135.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN10*Bilans!F10+CO10","v":2.27894537037037},1.977952585604472,268.31421311871065,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":88.47114247004141}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.235534644245998},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R11*Bilans!F11+S11","v":8.254074074074072},{"v":0.7069236291842413,"d":"70.69%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":5.835},null,2.4190740740740724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC11*Bilans!F11+AD11","v":2.815185185185185},2.443368273934311,322.378010062893,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":69.65900384960791},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":8.43362962962963},{"v":0.6918729249740896,"d":"69.19%"},5.835,null,2.59862962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU11*Bilans!F11+AV11","v":2.4731111111111113},2.1464737945492662,283.20575245283015,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":79.29404981892198},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB11*Bilans!F11+BC11","v":8.254074074074072},{"v":0.7069236291842413,"d":"70.69%"},5.835,null,2.4190740740740724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM11*Bilans!F11+BN11","v":2.815185185185185},2.443368273934311,322.378010062893,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":69.65900384960791},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F11<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F11<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F11<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F11<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F11*BT11+BU11","v":2.338681481481481},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY11","v":3.9252887033529507},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC11*Bilans!F11+CD11","v":8.257037037037037},{"v":0.7066699560419843,"d":"70.67%"},5.835,null,2.422037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":131.94},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN11*Bilans!F11+CO11","v":2.338681481481481},2.0297990216631723,267.81168291823894,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":83.85194700731492}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R12*Bilans!F12+S12","v":8.117453703703703},{"v":0.7450381265791022,"d":"74.50%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":6.047812500000001},null,2.0696412037037017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC12*Bilans!F12+AD12","v":2.757384259259259},2.3932014325646396,327.98227332940246,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":73.87229198277063},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":7.924981481481481},{"v":0.7631326980551423,"d":"76.31%"},6.047812500000001,null,1.8771689814814803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU12*Bilans!F12+AV12","v":2.3816805555555556},2.0671189727463313,283.29348741745287,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":85.52544741298505},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB12*Bilans!F12+BC12","v":8.117453703703703},{"v":0.7450381265791022,"d":"74.50%"},6.047812500000001,null,2.0696412037037017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM12*Bilans!F12+BN12","v":2.757384259259259},2.3932014325646396,327.98227332940246,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":73.87229198277063},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F12<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F12<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F12<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F12<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F12*BT12+BU12","v":2.256499074074074},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY12","v":4.068248954973269},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC12*Bilans!F12+CD12","v":7.763101851851851},{"v":0.7790458782345261,"d":"77.90%"},6.047812500000001,null,1.7152893518518502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":137.0475},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN12*Bilans!F12+CO12","v":2.256499074074074},1.9584708944793847,268.4035399111635,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":90.27005481590064}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":17464.687200000008},null,{"$f":"F13/F15","v":5970.462658112776},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.2900971362714273},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.019784419873495},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.9508457816398805},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.81270775762502},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R13*Bilans!F13+S13","v":8.166203703703703},{"v":0.7312914564317706,"d":"73.13%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":5.971875},null,2.194328703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC13*Bilans!F13+AD13","v":2.7780092592592593},2.4111023759608665,326.04131878930815,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":72.34875289378058},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ13*Bilans!F13+AK13","v":8.106481481481481},{"v":0.7366790405482582,"d":"73.67%"},5.971875,null,2.134606481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU13*Bilans!F13+AV13","v":2.4143055555555555},2.09543501048218,283.3551992924528,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":83.24775005064919},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB13*Bilans!F13+BC13","v":8.166203703703703},{"v":0.7312914564317706,"d":"73.13%"},5.971875,null,2.194328703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM13*Bilans!F13+BN13","v":2.7780092592592593},2.4111023759608665,326.04131878930815,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":72.34875289378058},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F13<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F13<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F13<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F13<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F13*BT13+BU13","v":2.285824074074074},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY13","v":4.016057099109244},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC13*Bilans!F13+CD13","v":7.9393518518518515},{"v":0.7521867164266138,"d":"75.22%"},5.971875,null,1.9674768518518517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":135.225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN13*Bilans!F13+CO13","v":2.285824074074074},1.9839227812718374,268.2759580974842,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":87.9269352853397}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.290619043895064},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.020306327497132},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.9513676892635172},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.813229724927216},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R14*Bilans!F14+S14","v":8.582685185185184},{"v":0.6202167369704293,"d":"62.02%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":5.323125},null,3.259560185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC14*Bilans!F14+AD14","v":2.9542129629629628},2.5640338923829487,306.7994753930817,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":60.200042775778755},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":9.657074074074075},{"v":0.5512150946724911,"d":"55.12%"},5.323125,null,4.3339490740740745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.693027777777778},2.6422159329140467,316.1543474528303,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":58.418749231356365},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB14*Bilans!F14+BC14","v":8.582685185185184},{"v":0.6202167369704293,"d":"62.02%"},5.323125,null,3.259560185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM14*Bilans!F14+BN14","v":2.9542129629629628},2.5640338923829487,306.7994753930817,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":60.200042775778755},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F14<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F14<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F14<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F14<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F14*BT14+BU14","v":2.5363537037037034},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY14","v":3.6193690125296527},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC14*Bilans!F14+CD14","v":9.445092592592593},{"v":0.5635863225072789,"d":"56.36%"},5.323125,null,4.1219675925925925,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":119.655},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN14*Bilans!F14+CO14","v":2.5363537037037034},2.4884979734451433,297.7612250125786,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":62.02735611888278}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9251815479104732},{"$nulls":4},{"$f":"F11","v":3.235534644245998},{"$f":"F15","v":2.9251815479104732},{"$f":"F28","v":2.8460312951289484},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R15*Bilans!F15+S15","v":8.243842592592593},{"v":0.7097342573301061,"d":"70.97%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":5.8509375},null,2.392905092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC15*Bilans!F15+AD15","v":2.8108564814814816},2.4396112858141157,322.8154643671383,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":69.9685339187294},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":8.395537037037037},{"v":0.6969104506583083,"d":"69.69%"},5.8509375,null,2.544599537037038,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.4662638888888893},2.140530922431866,283.2404029834906,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":79.74471343122272},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB15*Bilans!F15+BC15","v":8.243842592592593},{"v":0.7097342573301061,"d":"70.97%"},5.8509375,null,2.392905092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM15*Bilans!F15+BN15","v":2.8108564814814816},2.4396112858141157,322.8154643671383,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":69.9685339187294},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F15<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F15<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F15<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F15<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F15*BT15+BU15","v":2.332526851851852},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY15","v":3.9356460109823677},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC15*Bilans!F15+CD15","v":8.220046296296296},{"v":0.7117888743079531,"d":"71.18%"},5.8509375,null,2.3691087962962962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":132.3225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN15*Bilans!F15+CO15","v":2.332526851851852},2.0244572676450034,267.88124679795595,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":84.31693161820407}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.6584486717918763},{"$f":"F19","v":3.6584486717918763},{"$f":"F19","v":3.6584486717918763},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R16*Bilans!F16+S16","v":9.050925925925926},{"v":0.5075447570332481,"d":"50.75%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.59375},null,4.457175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC16*Bilans!F16+AD16","v":3.152314814814815},3.092837176799441,315.93331761006294,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":42.60602562219687},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":11.40037037037037},{"v":0.40294743510607195,"d":"40.29%"},4.59375,null,6.80662037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU16*Bilans!F16+AV16","v":3.006388888888889},3.006388888888889,307.10262500000005,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":43.831155871754596},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB16*Bilans!F16+BC16","v":9.050925925925926},{"v":0.5075447570332481,"d":"50.75%"},4.59375,null,4.457175925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM16*Bilans!F16+BN16","v":3.152314814814815},3.092837176799441,315.93331761006294,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":42.60602562219687},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F16<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F16<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F16<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F16<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F16*BT16+BU16","v":2.8180185185185183},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY16","v":3.2576081170772744},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC16*Bilans!F16+CD16","v":11.137962962962963},{"v":0.4124407681436528,"d":"41.24%"},4.59375,null,6.544212962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":102.15},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN16*Bilans!F16+CO16","v":2.8180185185185183},2.8180185185185183,287.86059166666666,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":46.76104828057541}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2586.9767441860554},null,{"$f":"F17/F19","v":707.123968728247},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R17*Bilans!F17+S17","v":8.972685185185185},{"v":0.5255533770187297,"d":"52.56%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.715625},null,4.257060185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC17*Bilans!F17+AD17","v":3.119212962962963},3.060359888190077,321.5673152515723,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":44.29111442842871},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":11.109074074074075},{"v":0.4244840720798813,"d":"42.45%"},4.715625,null,6.393449074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.954027777777778},2.954027777777778,310.39446875,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":45.88540128825989},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB17*Bilans!F17+BC17","v":8.972685185185185},{"v":0.5255533770187297,"d":"52.56%"},4.715625,null,4.257060185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM17*Bilans!F17+BN17","v":3.119212962962963},3.060359888190077,321.5673152515723,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":44.29111442842871},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F17<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F17<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F17<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F17<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F17*BT17+BU17","v":2.7709537037037033},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY17","v":3.3129387862849744},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC17*Bilans!F17+CD17","v":10.855092592592593},{"v":0.43441591674841135,"d":"43.44%"},4.715625,null,6.139467592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":105.07499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN17*Bilans!F17+CO17","v":2.7709537037037033},2.7709537037037033,291.1579604166666,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":48.917002770138645}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":10.465116279069768},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":8305.918810894893},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R18*Bilans!F18+S18","v":8.946805555555555},{"v":0.5315793967430958,"d":"53.16%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.7559375},null,4.190868055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC18*Bilans!F18+AD18","v":3.1082638888888887},3.0496174004192875,323.3890531839623,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":44.856389192031855},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":11.012722222222223},{"v":0.4318584818568423,"d":"43.19%"},4.7559375,null,6.256784722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.9367083333333337},2.9367083333333337,311.4158934375,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":46.581004809806885},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB18*Bilans!F18+BC18","v":8.946805555555555},{"v":0.5315793967430958,"d":"53.16%"},4.7559375,null,4.190868055555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM18*Bilans!F18+BN18","v":3.1082638888888887},3.0496174004192875,323.3890531839623,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":44.856389192031855},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F18<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F18<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F18<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F18<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F18*BT18+BU18","v":2.755386111111111},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY18","v":3.331656482908728},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC18*Bilans!F18+CD18","v":10.761527777777777},{"v":0.44193887691493616,"d":"44.19%"},4.7559375,null,6.005590277777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":106.04249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN18*Bilans!F18+CO18","v":2.755386111111111},2.755386111111111,292.1880316875,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":49.64633611542644}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6584486717918763},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":9347.014151887595},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R19*Bilans!F19+S19","v":8.878194444444444},{"v":0.5477253883578681,"d":"54.77%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.8628125},null,4.015381944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC19*Bilans!F19+AD19","v":3.079236111111111},3.021137316561845,328.11817110849057,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":46.37448097176948},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":10.757277777777778},{"v":0.4520486130836488,"d":"45.20%"},4.8628125,null,5.894465277777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.890791666666667},2.890791666666667,313.9616559375,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":48.46550397094221},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB19*Bilans!F19+BC19","v":8.878194444444444},{"v":0.5477253883578681,"d":"54.77%"},4.8628125,null,4.015381944444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM19*Bilans!F19+BN19","v":3.079236111111111},3.021137316561845,328.11817110849057,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":46.37448097176948},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F19<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F19<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F19<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F19<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F19*BT19+BU19","v":2.7141138888888885},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY19","v":3.3823193778202634},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC19*Bilans!F19+CD19","v":10.513472222222223},{"v":0.46253154021955956,"d":"46.25%"},4.8628125,null,5.650659722222223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":108.60749999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN19*Bilans!F19+CO19","v":2.7141138888888885},2.7141138888888885,294.77312418749995,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":51.62041120439349}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":9123.925036272396},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R20*Bilans!F20+S20","v":8.43523148148148},{"v":0.6582880994066993,"d":"65.83%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":5.5528125},null,2.8824189814814805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC20*Bilans!F20+AD20","v":2.8918287037037036},2.5098890635918933,314.1565393671383,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":64.33195687498892},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":9.108092592592593},{"v":0.6096570103509903,"d":"60.97%"},5.5528125,null,3.555280092592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.5943472222222224},2.2516975890985322,281.8393579834905,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":71.70859700775493},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB20*Bilans!F20+BC20","v":8.43523148148148},{"v":0.6582880994066993,"d":"65.83%"},5.5528125,null,2.8824189814814805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM20*Bilans!F20+BN20","v":2.8918287037037036},2.5098890635918933,314.1565393671383,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":64.33195687498892},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F20<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F20<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F20<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F20<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F20*BT20+BU20","v":2.4476546296296293},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY20","v":3.7505291346553604},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC20*Bilans!F20+CD20","v":8.911990740740741},{"v":0.6230720679068462,"d":"62.31%"},5.5528125,null,3.359178240740741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":125.1675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN20*Bilans!F20+CO20","v":2.4476546296296293},2.1243794898672252,265.90326979795594,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":76.00622947554993}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R21*Bilans!F21+S21","v":8.048},{"v":0.7730181411530815,"d":"77.30%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":6.22125},null,1.8267499999999997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC21*Bilans!F21+AD21","v":2.74025},2.378330188679245,335.8440059433963,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":76.59193028246395},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ21*Bilans!F21+AK21","v":7.641500000000001},{"v":0.8141398939998691,"d":"81.41%"},6.22125,null,1.4202500000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU21*Bilans!F21+AV21","v":2.2422625000000003},1.6499667452830191,232.9918041014152,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":110.4027705532659},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB21*Bilans!F21+BC21","v":7.802312499999999},{"v":0.7973597571232889,"d":"79.74%"},6.22125,null,1.581062499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":141.21000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM21*Bilans!F21+BN21","v":1.9637500000000006},1.7043867924528304,240.67645896226423,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":106.87767636232807},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F21<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F21<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F21<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F21<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F21*BT21+BU21","v":2.2422625000000003},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T21-BX21","v":1.0465116279069768},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY21","v":4.842008629676499},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC21*Bilans!F21+CD21","v":5.491999999999999},{"v":1,"d":"100.00%"},6.22125,null,-0.7292500000000013,0.11721920835844907,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":141.0927807916416},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN21*Bilans!F21+CO21","v":1.55159375},1.1417387971698114,161.09110183039274,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":159.4144717446676}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R22*Bilans!F22+S22","v":9.193564814814815},{"v":0.47550243981045515,"d":"47.55%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.3715625},null,4.8220023148148154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC22*Bilans!F22+AD22","v":3.212662037037037},3.212662037037037,311.0419067708333,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":38.87572784194485},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":11.931425925925925},{"v":0.3663906164393129,"d":"36.64%"},4.3715625,null,7.559863425925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU22*Bilans!F22+AV22","v":3.101847222222222},2.9847963836477986,288.98052387382074,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":41.84358292720893},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB22*Bilans!F22+BC22","v":9.193564814814815},{"v":0.47550243981045515,"d":"47.55%"},4.3715625,null,4.8220023148148154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM22*Bilans!F22+BN22","v":3.212662037037037},3.212662037037037,311.0419067708333,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":38.87572784194485},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F22<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F22<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F22<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F22<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F22*BT22+BU22","v":2.903821296296296},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY22","v":3.1613515651630184},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC22*Bilans!F22+CD22","v":11.653657407407408},{"v":0.3751236497840846,"d":"37.51%"},4.3715625,null,7.282094907407409,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":96.8175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN22*Bilans!F22+CO22","v":2.903821296296296},2.7942431341719076,270.53163464268863,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":44.69710365308398}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R23*Bilans!F23+S23","v":8.74699074074074},{"v":0.5793063752084051,"d":"57.93%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":5.0671875},null,3.67980324074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC23*Bilans!F23+AD23","v":3.0237268518518516},2.9666754018169113,336.7547415487421,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":49.3586608465219},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":10.268796296296296},{"v":0.4934548659639505,"d":"49.35%"},5.0671875,null,5.201608796296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.802986111111111},2.802986111111111,318.1739609375,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":52.241116864455066},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB23*Bilans!F23+BC23","v":8.74699074074074},{"v":0.5793063752084051,"d":"57.93%"},5.0671875,null,3.67980324074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM23*Bilans!F23+BN23","v":3.0237268518518516},2.9666754018169113,336.7547415487421,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":49.3586608465219},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F23<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F23<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F23<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F23<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F23*BT23+BU23","v":2.6351898148148147},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY23","v":3.483620021749786},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC23*Bilans!F23+CD23","v":10.039120370370371},{"v":0.5047441721044986,"d":"50.47%"},5.0671875,null,4.971932870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":113.51249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN23*Bilans!F23+CO23","v":2.6351898148148147},2.5854692522711393,293.4830784984277,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":56.636188912852596}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R24*Bilans!F24+S24","v":8.087},{"v":0.7557267837269692,"d":"75.57%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":6.1115625},null,1.9754375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC24*Bilans!F24+AD24","v":2.7475625},2.3846768867924526,330.46256127948106,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":74.9640238432682},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ24*Bilans!F24+AK24","v":7.6853750000000005},{"v":0.7952198168599449,"d":"79.52%"},6.1115625,null,1.5738125000000007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU24*Bilans!F24+AV24","v":2.245065625},1.9485475235849055,270.0248444495872,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":91.74268158012956},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB24*Bilans!F24+BC24","v":7.845578124999999},{"v":0.7789817910964975,"d":"77.90%"},6.1115625,null,1.7340156249999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":138.5775},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM24*Bilans!F24+BN24","v":1.9935416666666672},1.7302437106918243,239.77284781839626,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":103.31780077878291},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F24<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F24<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F24<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F24<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F24*BT24+BU24","v":2.245065625},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T24-BX24","v":1.0465116279069768},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY24","v":4.837648607153744},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC24*Bilans!F24+CD24","v":5.648},{"v":1,"d":"100.00%"},6.1115625,null,-0.4635625000000001,0.07585007925550956,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":138.50164992074448},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN24*Bilans!F24+CO24","v":1.5616484375000002},1.1491375294811323,159.15744381898497,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":155.4793258544376}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R25*Bilans!F25+S25","v":8.349768518518518},{"v":0.6809694768650717,"d":"68.10%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":5.6859375},null,2.6638310185185183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC25*Bilans!F25+AD25","v":2.855671296296296},2.4785071628232003,318.1473756878931,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":66.80941959085712},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":8.789907407407409},{"v":0.6468711485183974,"d":"64.69%"},5.6859375,null,3.103969907407409,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.537152777777778},2.2020571278825996,282.6615580778302,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":75.1967889040289},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB25*Bilans!F25+BC25","v":8.349768518518518},{"v":0.6809694768650717,"d":"68.10%"},5.6859375,null,2.6638310185185183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM25*Bilans!F25+BN25","v":2.855671296296296},2.4785071628232003,318.1473756878931,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":66.80941959085712},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F25<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F25<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F25<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F25<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F25*BT25+BU25","v":2.3962453703703703},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY25","v":3.8309933170913606},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC25*Bilans!F25+CD25","v":8.60300925925926},{"v":0.6609242566931252,"d":"66.09%"},5.6859375,null,2.91707175925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":128.3625},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN25*Bilans!F25+CO25","v":2.3962453703703703},2.0797601327742834,266.963210043239,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":79.61861677727009}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":17464.687200000008},null,{"$f":"F26/F28","v":6136.505677183256},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R26*Bilans!F26+S26","v":8.069333333333333},{"v":0.7635389127561137,"d":"76.35%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":6.16125},null,1.908083333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC26*Bilans!F26+AD26","v":2.74425},2.3818018867924526,332.90444971698105,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":75.70037667692527},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ26*Bilans!F26+AK26","v":7.665500000000001},{"v":0.8037636162024655,"d":"80.38%"},6.16125,null,1.5042500000000008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU26*Bilans!F26+AV26","v":2.2437958333333334},1.6510950471698116,230.77355474292455,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":109.20225356442255},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB26*Bilans!F26+BC26","v":7.825979166666666},{"v":0.7872816766805006,"d":"78.73%"},6.16125,null,1.6647291666666657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":139.76999999999998},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.9800462962962968},1.7185307477288612,240.1990426100629,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":104.91712193004479},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F26<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F26<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F26<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F26<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F26*BT26+BU26","v":2.2437958333333334},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY26","v":4.839622310407773},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC26*Bilans!F26+CD26","v":5.577333333333333},{"v":1,"d":"100.00%"},6.16125,null,-0.5839166666666671,0.09477243524717664,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":139.67522756475282},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN26*Bilans!F26+CO26","v":1.55709375},1.145785966981132,160.03791567859,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":157.25541135161959}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R27*Bilans!F27+S27","v":8.395509259259258},{"v":0.6687727124840773,"d":"66.88%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":5.6146875000000005},null,2.7808217592592577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC27*Bilans!F27+AD27","v":2.875023148148148},2.4953031097134866,316.0363771029874,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":65.47570287713852},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ27*Bilans!F27+AK27","v":8.960203703703705},{"v":0.6266249837243283,"d":"62.66%"},5.6146875000000005,null,3.3455162037037045,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU27*Bilans!F27+AV27","v":2.567763888888889},2.228625262054507,282.26096100235844,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":73.31054160688413},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB27*Bilans!F27+BC27","v":8.395509259259258},{"v":0.6687727124840773,"d":"66.88%"},5.6146875000000005,null,2.7808217592592577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM27*Bilans!F27+BN27","v":2.875023148148148},2.4953031097134866,316.0363771029874,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":65.47570287713852},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F27<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F27<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F27<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F27<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F27*BT27+BU27","v":2.423760185185185},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T27-BX27","v":0},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY27","v":3.78750342385817},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC27*Bilans!F27+CD27","v":8.76837962962963},{"v":0.6403335322101196,"d":"64.03%"},5.6146875000000005,null,3.153692129629629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":126.6525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN27*Bilans!F27+CO27","v":2.423760185185185},2.103640915443745,266.43138104323896,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":77.66616621712552}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.8460312951289484},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R28*Bilans!F28+S28","v":8.94199074074074},{"v":0.5327043650690925,"d":"53.27%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.7634375},null,4.17855324074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC28*Bilans!F28+AD28","v":3.1062268518518517},3.0476187980433265,323.7256877751572,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":44.9619962601543},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ28*Bilans!F28+AK28","v":10.994796296296297},{"v":0.43324472519828405,"d":"43.32%"},4.7634375,null,6.231358796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU28*Bilans!F28+AV28","v":2.9334861111111112},2.9334861111111112,311.6022284375,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":46.71132564118346},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB28*Bilans!F28+BC28","v":8.94199074074074},{"v":0.5327043650690925,"d":"53.27%"},4.7634375,null,4.17855324074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM28*Bilans!F28+BN28","v":3.1062268518518517},3.0476187980433265,323.7256877751572,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":44.9619962601543},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F28<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F28<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F28<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F28<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F28*BT28+BU28","v":2.7524898148148145},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T28-BX28","v":0},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY28","v":3.3351622049935266},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC28*Bilans!F28+CD28","v":10.744120370370371},{"v":0.4433529535964976,"d":"44.34%"},4.7634375,null,5.980682870370371,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":106.2225},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN28*Bilans!F28+CO28","v":2.7524898148148145},2.7524898148148145,292.3763493541666,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":49.78293625737506}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R29*Bilans!F29+S29","v":13.378333333333334},{"v":0.22669583904322912,"d":"22.67%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.0328125000000004},null,10.345520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC29*Bilans!F29+AD29","v":4.294583333333334},4.132523584905661,267.322619398585,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":20.192715972582885},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ29*Bilans!F29+AK29","v":13.51375},{"v":0.22442419757654244,"d":"22.44%"},3.0328125000000004,null,10.4809375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU29*Bilans!F29+AV29","v":3.475083333333333},3.343948113207547,216.31164357311326,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":24.954596236230767},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB29*Bilans!F29+BC29","v":13.378333333333334},{"v":0.22669583904322912,"d":"22.67%"},3.0328125000000004,null,10.345520833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM29*Bilans!F29+BN29","v":3.25849537037037},3.135533280922431,202.8298091096698,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":26.613295896974527},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F29<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F29<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F29<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F29<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F29*BT29+BU29","v":3.25585},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY29","v":2.819540212233365},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC29*Bilans!F29+CD29","v":13.168541666666666},{"v":0.2303073929345505,"d":"23.03%"},3.0328125000000004,null,10.135729166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":64.68750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN29*Bilans!F29+CO29","v":3.25585},3.1329877358490568,202.6651441627359,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":26.634919136504525}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":17462.394614987345},null,{"$f":"F30/F32","v":6497.840787979847},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R30*Bilans!F30+S30","v":11.149000000000001},{"v":0.32315117947798006,"d":"32.32%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.6028124999999998},null,7.546187500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC30*Bilans!F30+AD30","v":3.73725},3.5962216981132076,281.8269039268868,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":28.111190990544326},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ30*Bilans!F30+AK30","v":13.05775},{"v":0.27591372939442094,"d":"27.59%"},3.6028124999999998,null,9.4549375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU30*Bilans!F30+AV30","v":3.34335},3.217185849056604,252.12281202594343,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":31.42313802904625},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB30*Bilans!F30+BC30","v":11.149000000000001},{"v":0.32315117947798006,"d":"32.32%"},3.6028124999999998,null,7.546187500000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM30*Bilans!F30+BN30","v":3.103680555555555},2.9865605345911947,234.04928269457548,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":33.849665469391844},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F30<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F30<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F30<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F30<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F30*BT30+BU30","v":3.1281700000000003},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY30","v":2.934623118308787},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC30*Bilans!F30+CD30","v":12.737875},{"v":0.2828425070900758,"d":"28.28%"},3.6028124999999998,null,9.1350625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":78.3675},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN30*Bilans!F30+CO30","v":3.1281700000000003},3.010125849056604,235.89603747594344,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":33.584667242960506}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R31*Bilans!F31+S31","v":10.214000000000002},{"v":0.3761381437242999,"d":"37.61%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.841875},null,6.372125000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC31*Bilans!F31+AD31","v":3.5035},3.3712924528301884,283.54255174528294,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":32.18215314097667},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ31*Bilans!F31+AK31","v":12.8665},{"v":0.29859518905685306,"d":"29.86%"},3.841875,null,9.024625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU31*Bilans!F31+AV31","v":3.2881},3.164020754716981,266.1099655754717,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":34.29037241246062},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB31*Bilans!F31+BC31","v":10.214000000000002},{"v":0.3761381437242999,"d":"37.61%"},3.841875,null,6.372125000000002,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM31*Bilans!F31+BN31","v":3.0387499999999994},2.9240801886792447,245.92976426886784,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":37.10412950371428},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F31<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F31<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F31<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F31<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F31*BT31+BU31","v":3.0746200000000004},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY31","v":2.985734822514652},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC31*Bilans!F31+CD31","v":12.55725},{"v":0.30594875470345817,"d":"30.59%"},3.841875,null,8.715375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":84.10499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN31*Bilans!F31+CO31","v":3.0746200000000004},2.9585966037735854,248.83276736037737,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":36.67125483130005}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R37*Bilans!F37+S37","v":9.053935185185185},{"v":0.5068583335463912,"d":"50.69%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.5890625},null,4.464872685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC37*Bilans!F37+AD37","v":3.1535879629629626},3.0940863032844166,315.71283117138364,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":42.54192097365694},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":11.411574074074075},{"v":0.4021410604892693,"d":"40.21%"},4.5890625,null,6.822511574074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU37*Bilans!F37+AV37","v":3.008402777777778},3.008402777777778,306.9698984375,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":43.75357447889014},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB37*Bilans!F37+BC37","v":9.053935185185185},{"v":0.5068583335463912,"d":"50.69%"},4.5890625,null,4.464872685185186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM37*Bilans!F37+BN37","v":3.1535879629629626},3.0940863032844166,315.71283117138364,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":42.54192097365694},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F37<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F37<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F37<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F37<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F37*BT37+BU37","v":2.8198287037037035},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY37","v":3.2555168999955675},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC37*Bilans!F37+CD37","v":11.148842592592594},{"v":0.41161783942030183,"d":"41.16%"},4.5890625,null,6.559780092592594,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":102.0375},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN37*Bilans!F37+CO37","v":2.8198287037037035},2.8198287037037035,287.7282713541666,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":46.67956419732615}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R44*Bilans!F44+S44","v":8.940185185185184},{"v":0.5331265405886862,"d":"53.31%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.76625},null,4.173935185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC44*Bilans!F44+AD44","v":3.105462962962963},3.0468693221523413,323.8517402515723,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":45.00163462971925},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":10.988074074074074},{"v":0.43376573254504885,"d":"43.38%"},4.76625,null,6.221824074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU44*Bilans!F44+AV44","v":2.9322777777777778},2.9322777777777778,311.67180499999995,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":46.76026979405468},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB44*Bilans!F44+BC44","v":8.940185185185184},{"v":0.5331265405886862,"d":"53.31%"},4.76625,null,4.173935185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM44*Bilans!F44+BN44","v":3.105462962962963},3.0468693221523413,323.8517402515723,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":45.00163462971925},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F44<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F44<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F44<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F44<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F44*BT44+BU44","v":2.7514037037037036},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY44","v":3.336478753605904},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC44*Bilans!F44+CD44","v":10.737592592592593},{"v":0.44388441439732335,"d":"44.39%"},4.76625,null,5.971342592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":106.28999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN44*Bilans!F44+CO44","v":2.7514037037037036},2.7514037037037036,292.44669966666663,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":49.834235454226054}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R61*Bilans!F61+S61","v":8.787916666666666},{"v":0.5693542269214357,"d":"56.94%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":5.0034374999999995},null,3.7844791666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC61*Bilans!F61+AD61","v":3.0410416666666666},2.983663522012579,334.11810035377357,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":48.41612465153534},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ61*Bilans!F61+AK61","v":10.421166666666668},{"v":0.4801225870423976,"d":"48.01%"},5.0034374999999995,null,5.4177291666666685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU61*Bilans!F61+AV61","v":2.830375},2.830375,316.9524684375,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":51.038263480987496},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB61*Bilans!F61+BC61","v":8.787916666666666},{"v":0.5693542269214357,"d":"56.94%"},5.0034374999999995,null,3.7844791666666664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM61*Bilans!F61+BN61","v":3.0410416666666666},2.983663522012579,334.11810035377357,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":48.41612465153534},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F61<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F61<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F61<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F61<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F61*BT61+BU61","v":2.6598083333333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY61","v":3.451376508958979},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC61*Bilans!F61+CD61","v":10.187083333333334},{"v":0.49115505746656296,"d":"49.12%"},5.0034374999999995,null,5.183645833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":111.98249999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN61*Bilans!F61+CO61","v":2.6598083333333333},2.6598083333333333,297.85198668749996,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":54.31121603373676}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R71*Bilans!F71+S71","v":10.767666666666667},{"v":0.34365035755193013,"d":"34.37%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.7003125},null,7.067354166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC71*Bilans!F71+AD71","v":3.6419166666666665},3.5044858490566035,282.83829166273586,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":29.70840216918748},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ71*Bilans!F71+AK71","v":12.97975},{"v":0.28508349544482753,"d":"28.51%"},3.7003125,null,9.2794375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU71*Bilans!F71+AV71","v":3.3208166666666665},3.195502830188679,257.9010446674528,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":32.58099915181507},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB71*Bilans!F71+BC71","v":10.767666666666667},{"v":0.34365035755193013,"d":"34.37%"},3.7003125,null,7.067354166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM71*Bilans!F71+BN71","v":3.0771990740740733},2.961078354297693,238.98123127948108,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":35.16039177041413},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F71<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F71<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F71<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F71<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F71*BT71+BU71","v":3.1063300000000003},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY71","v":2.9552558807338567},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC71*Bilans!F71+CD71","v":12.664208333333333},{"v":0.2921866414863411,"d":"29.22%"},3.7003125,null,8.963895833333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":80.70750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN71*Bilans!F71+CO71","v":3.1063300000000003},2.98911,241.24359532500003,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":34.83066029687767}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R77*Bilans!F77+S77","v":9.708},{"v":0.4090698393077874,"d":"40.91%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.97125},null,5.736750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC77*Bilans!F77+AD77","v":3.377},3.377,294.50816999999995,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":33.313858454249335},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ77*Bilans!F77+AK77","v":12.763},{"v":0.31115333385567656,"d":"31.12%"},3.97125,null,8.79175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU77*Bilans!F77+AV77","v":3.2582},3.1352490566037736,273.4250702264151,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":35.88260389171935},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB77*Bilans!F77+BC77","v":9.708},{"v":0.4090698393077874,"d":"40.91%"},3.97125,null,5.736750000000001,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM77*Bilans!F77+BN77","v":3.0036111111111103},3.0036111111111103,261.9449249999999,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":37.45521501895867},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F77<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F77<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F77<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F77<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F77*BT77+BU77","v":3.04564},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY77","v":3.0141448102861794},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC77*Bilans!F77+CD77","v":12.4595},{"v":0.31873269392832776,"d":"31.87%"},3.97125,null,8.48825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":87.21},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN77*Bilans!F77+CO77","v":3.04564},2.9307101886792455,255.58723555471698,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":38.386907185353486}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R94*Bilans!F94+S94","v":9.161666666666667},{"v":0.48258140804074945,"d":"48.26%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.42125},null,4.740416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC94*Bilans!F94+AD94","v":3.1991666666666663},3.1991666666666663,313.55032499999993,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":39.52057306590258},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ94*Bilans!F94+AK94","v":11.812666666666667},{"v":0.37428043343303796,"d":"37.43%"},4.42125,null,7.391416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU94*Bilans!F94+AV94","v":3.0805000000000002},2.964254716981132,290.52660481132074,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":42.652508664559804},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB94*Bilans!F94+BC94","v":9.161666666666667},{"v":0.48258140804074945,"d":"48.26%"},4.42125,null,4.740416666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM94*Bilans!F94+BN94","v":3.1991666666666663},3.1991666666666663,313.55032499999993,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":39.52057306590258},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F94<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F94<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F94<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F94<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F94*BT94+BU94","v":2.884633333333333},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY94","v":3.18238019852321},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC94*Bilans!F94+CD94","v":11.538333333333334},{"v":0.38317925754730603,"d":"38.32%"},4.42125,null,7.117083333333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":98.00999999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN94*Bilans!F94+CO94","v":2.884633333333333},2.7757792452830183,272.0541238301886,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":45.548614939337114}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R104*Bilans!F104+S104","v":14.1170125},{"v":0.14922155094783687,"d":"14.92%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.1065625},null,12.010449999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC104*Bilans!F104+AD104","v":5.02635},4.83667641509434,205.35318889386795,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":11.323927899967174},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ104*Bilans!F104+AK104","v":14.1170125},{"v":0.14922155094783687,"d":"14.92%"},2.1065625,null,12.010449999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU104*Bilans!F104+AV104","v":5.02635},4.83667641509434,205.35318889386795,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.323927899967174},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB104*Bilans!F104+BC104","v":14.1170125},{"v":0.14922155094783687,"d":"14.92%"},2.1065625,null,12.010449999999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM104*Bilans!F104+BN104","v":2.400069444444444},2.3095007861635217,98.05562962853773,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":23.715157547524672},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F104<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F104<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F104<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F104<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F104*BT104+BU104","v":3.6710675000000004},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY104","v":2.5006350332702953},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC104*Bilans!F104+CD104","v":13.916375},{"v":0.15137293296566096,"d":"15.14%"},2.1065625,null,11.8098125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":42.4575},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN104*Bilans!F104+CO104","v":3.9766624999999998},3.8265997641509433,162.4678594864387,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":14.313013739536611}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F116<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F116<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F116<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F116<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F116<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F116<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F116<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F116<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F116<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F116<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F116<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F116<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F116<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F116<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F116<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F116*BT116+BU116","v":3.6076125},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY116","v":2.5446191906697297},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F119<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F119<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F119<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F119<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F119<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F119<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F119<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F119<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F119<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F119<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F119<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F119<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F119<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F119<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F119<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F119*BT119+BU119","v":4.106835},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY119","v":2.235297984944611},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F136<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F136<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F136<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F136<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F136<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F136<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F136<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F136<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F136<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F136<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F136<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F136<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F136<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F136<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F136<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F136*BT136+BU136","v":4.382670000000001},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY136","v":2.0946135574889277},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F142<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F142<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F142<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F142<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F142<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F142<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F142<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F142<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F142<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F142<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F142<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F142<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F142<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F142<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F142<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F142*BT142+BU142","v":4.13403},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY142","v":2.2205934644886467},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F152<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F152<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F152<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F152<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F152<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F152<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F152<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F152<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F152<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F152<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F152<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F152<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F152<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F152<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F152<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F152*BT152+BU152","v":4.5918125000000005},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY152","v":1.999210551389021},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F169<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F169<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F169<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F169<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F169<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F169<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F169<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F169<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F169<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F169<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F169<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F169<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F169<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F169<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F169<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F169*BT169+BU169","v":4.8482225},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY169","v":1.8934774548816602},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F175<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F175<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F175<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F175<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F175<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F175<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F175<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F175<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F175<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F175<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F175<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F175<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F175<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F175<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F175<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F175*BT175+BU175","v":4.354180000000001},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY175","v":2.1083189027555127},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F185<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F185<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F185<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F185<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F185<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F185<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F185<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F185<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F185<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F185<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F185<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F185<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F185<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F185<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F185<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F185*BT185+BU185","v":5.109165000000001},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY185","v":1.796771096646908},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F201<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F201<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F201<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F201<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F201<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F201<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F201<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F201<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F201<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F201<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F201<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F201<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F201<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F201<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F201<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F201*BT201+BU201","v":4.940167499999999},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY201","v":1.8582365881318805},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F211<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F211<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F211<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F211<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F211<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F211<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F211<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.11779999999999999},{"$f":"IF(Bilans!F211<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F211<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F211<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F211<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F211<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F211<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F211<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F211<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.7700000000000005},{"$f":"Bilans!F211*BT211+BU211","v":5.3326408333333335},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY211","v":1.7214735225776974},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F217<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F217<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F217<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F217<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F217<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F217<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F217<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F217<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F217<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F217<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F217<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F217<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F217<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F217<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F217<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F217*BT217+BU217","v":4.600877499999999},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY217","v":1.9952715541763506},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F234<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F234<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F234<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F234<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F234<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F234<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F234<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.11779999999999999},{"$f":"IF(Bilans!F234<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F234<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F234<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F234<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F234<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F234<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F234<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F234<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.7700000000000005},{"$f":"Bilans!F234*BT234+BU234","v":5.649719166666667},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY234","v":1.6248595247285889},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F244<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F244<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F244<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F244<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F244<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F244<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F244<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F244<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F244<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F244<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F244<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F244<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F244<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F244<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F244<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F244*BT244+BU244","v":4.18324},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY244","v":2.194471271072184},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R250*Bilans!F250+S250","v":14.132183333333334},{"v":0.12710350252555924,"d":"12.71%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.7962499999999997},null,12.335933333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC250*Bilans!F250+AD250","v":5.451133333333333},5.245430188679245,0,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ250*Bilans!F250+AK250","v":14.132183333333334},{"v":0.12710350252555924,"d":"12.71%"},1.7962499999999997,null,{"$f":"AL250-AN250","v":12.335933333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU250*Bilans!F250+AV250","v":5.451133333333333},5.245430188679245,0,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB250*Bilans!F250+BC250","v":14.132183333333334},{"v":0.12710350252555924,"d":"12.71%"},1.7962499999999997,null,{"$f":"BD250-BF250","v":12.335933333333333},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM250*Bilans!F250+BN250","v":2.4843518518518515},2.390602725366876,0,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F250<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F250<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F250<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F250<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F250*BT250+BU250","v":3.88539},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY250","v":2.362697180977971},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC250*Bilans!F250+CD250","v":13.930166666666667},{"v":0.12894677019896864,"d":"12.89%"},1.7962499999999997,null,{"$f":"CE250-CG250","v":12.133916666666668},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN250*Bilans!F250+CO250","v":4.22905},4.0694632075471695,0,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":0}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":0},{"$f":"R260*Bilans!F260+S260","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":0},{"$f":"AC260*Bilans!F260+AD260","v":0},0,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":0},{"$f":"AJ260*Bilans!F260+AK260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":0},{"$f":"AU260*Bilans!F260+AV260","v":0},0,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":0},{"$f":"BB260*Bilans!F260+BC260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":0},{"$f":"BM260*Bilans!F260+BN260","v":1.1567824074074071},1.1131302410901465,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F260<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F260<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F260<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F260<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F260*BT260+BU260","v":4.959592500000001},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY260","v":1.8509585212898032},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":0},{"$f":"CC260*Bilans!F260+CD260","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":0},{"$f":"CN260*Bilans!F260+CO260","v":0},0,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R277*Bilans!F277+S277","v":14.159454166666666},{"v":0.08746364693318866,"d":"8.75%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.2384375000000003},null,12.921016666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC277*Bilans!F277+AD277","v":6.214716666666666},5.980199056603773,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ277*Bilans!F277+AK277","v":14.159454166666666},{"v":0.08746364693318866,"d":"8.75%"},1.2384375000000003,null,12.921016666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU277*Bilans!F277+AV277","v":6.214716666666666},5.980199056603773,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB277*Bilans!F277+BC277","v":14.159454166666666},{"v":0.08746364693318866,"d":"8.75%"},1.2384375000000003,null,12.921016666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM277*Bilans!F277+BN277","v":2.635856481481481},2.536390199161425,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F277<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F277<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F277<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F277<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F277*BT277+BU277","v":4.270652500000001},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY277","v":2.149554429914398},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC277*Bilans!F277+CD277","v":13.954958333333334},{"v":0.08874533842511176,"d":"8.87%"},1.2384375000000003,null,12.716520833333334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN277*Bilans!F277+CO277","v":4.6827375},4.506030424528302,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R286*Bilans!F286+S286","v":14.135575},{"v":0.12216517545271414,"d":"12.22%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.7268749999999997},null,12.4087,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC286*Bilans!F286+AD286","v":5.546100000000001},5.336813207547171,0,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":14.135575},{"v":0.12216517545271414,"d":"12.22%"},1.7268749999999997,null,12.4087,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU286*Bilans!F286+AV286","v":5.546100000000001},5.336813207547171,0,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB286*Bilans!F286+BC286","v":14.135575},{"v":0.12216517545271414,"d":"12.22%"},1.7268749999999997,null,12.4087,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM286*Bilans!F286+BN286","v":2.5031944444444445},2.4087342767295596,0,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F286<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F286<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F286<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F286<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F286*BT286+BU286","v":3.9333050000000007},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY286","v":2.3339151171851658},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC286*Bilans!F286+CD286","v":13.93325},{"v":0.12393913839197601,"d":"12.39%"},1.7268749999999997,null,12.206375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN286*Bilans!F286+CO286","v":4.285475},4.123758962264151,0,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":0}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"R292*Bilans!F292+S292","v":14.004083333333332},{"v":0.17713583538134708,"d":"17.71%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.4806249999999994},null,11.523458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"AC292*Bilans!F292+AD292","v":4.683083333333334},4.506363207547171,231.78479158018868,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":14.723879754937718},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.876666666666665},{"$f":"AJ292*Bilans!F292+AK292","v":13.804083333333333},{"v":0.17970226201184428,"d":"17.97%"},2.4806249999999994,null,11.323458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.66},{"$f":"AU292*Bilans!F292+AV292","v":3.737},3.595981132075472,184.95928952830187,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":18.45147334288277},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"BB292*Bilans!F292+BC292","v":14.004083333333332},{"v":0.17713583538134708,"d":"17.71%"},2.4806249999999994,null,11.523458333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"BM292*Bilans!F292+BN292","v":3.94513888888889},3.7962657232704413,195.2609274764151,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":17.478004659494488},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F292<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F292<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.09733333333333327},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F292<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F292<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.5986666666666673},{"$f":"Bilans!F292*BT292+BU292","v":3.4722333333333335},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY292","v":2.643831539739073},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.876666666666665},{"$f":"CC292*Bilans!F292+CD292","v":13.804083333333333},{"v":0.17970226201184428,"d":"17.97%"},2.4806249999999994,null,11.323458333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":51.43499999999999},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.66},{"$f":"CN292*Bilans!F292+CO292","v":3.737},3.595981132075472,184.95928952830187,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":18.45147334288277}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"R309*Bilans!F309+S309","v":13.846499999999999},{"v":0.2039324016899578,"d":"20.39%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.8237500000000004},null,11.022749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"AC309*Bilans!F309+AD309","v":4.4645},4.296028301886793,256.3440087735849,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":17.917549557621232},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.876666666666665},{"$f":"AJ309*Bilans!F309+AK309","v":13.6465},{"v":0.20692118858315323,"d":"20.69%"},2.8237500000000004,null,10.82275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.66},{"$f":"AU309*Bilans!F309+AV309","v":3.554},3.41988679245283,204.06464490566037,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":22.507850309510413},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"BB309*Bilans!F309+BC309","v":13.846499999999999},{"v":0.2039324016899578,"d":"20.39%"},2.8237500000000004,null,11.022749999999998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"BM309*Bilans!F309+BN309","v":3.8519444444444453},3.7065880503144664,221.17210896226422,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":20.76688829595442},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F309<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F309<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.09733333333333327},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F309<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F309<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.5986666666666673},{"$f":"Bilans!F309*BT309+BU309","v":3.3238000000000003},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY309","v":2.7618990312293157},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.876666666666665},{"$f":"CC309*Bilans!F309+CD309","v":13.6465},{"v":0.20692118858315323,"d":"20.69%"},2.8237500000000004,null,10.82275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":59.67},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.66},{"$f":"CN309*Bilans!F309+CO309","v":3.554},3.41988679245283,204.06464490566037,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":22.507850309510413}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"R315*Bilans!F315+S315","v":14.104833333333332},{"v":0.16031738529345738,"d":"16.03%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.2612500000000004},null,11.843583333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"AC315*Bilans!F315+AD315","v":4.8228333333333335},4.64083962264151,214.26756537735858,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":12.833733729867525},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.876666666666665},{"$f":"AJ315*Bilans!F315+AK315","v":13.904833333333332},{"v":0.16262330844190873,"d":"16.26%"},2.2612500000000004,null,11.643583333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.66},{"$f":"AU315*Bilans!F315+AV315","v":3.853999999999999},3.7085660377358485,171.22449396226418,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":16.059927042950036},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"BB315*Bilans!F315+BC315","v":14.104833333333332},{"v":0.16031738529345738,"d":"16.03%"},2.2612500000000004,null,11.843583333333331,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"BM315*Bilans!F315+BN315","v":4.004722222222223},3.8536006289308182,177.92074103773595,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.455493637005336},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F315<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F315<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.09733333333333327},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F315<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F315<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.5986666666666673},{"$f":"Bilans!F315*BT315+BU315","v":3.567133333333333},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY315","v":2.573495056721551},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.876666666666665},{"$f":"CC315*Bilans!F315+CD315","v":13.904833333333332},{"v":0.16262330844190873,"d":"16.26%"},2.2612500000000004,null,11.643583333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":46.170000000000016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.66},{"$f":"CN315*Bilans!F315+CO315","v":3.853999999999999},3.7085660377358485,171.22449396226418,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":16.059927042950036}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R325*Bilans!F325+S325","v":11.904333333333334},{"v":0.2864240612662056,"d":"28.64%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.4096875000000004},null,8.494645833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":3.926083333333333},3.7779292452830187,278.55616807783025,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":25.176470713091565},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ325*Bilans!F325+AK325","v":13.212250000000001},{"v":0.2580701621601166,"d":"25.81%"},3.4096875000000004,null,9.8025625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU325*Bilans!F325+AV325","v":3.387983333333333},3.2601349056603772,240.37789693160383,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":29.175150032858355},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.904333333333334},{"v":0.2864240612662056,"d":"28.64%"},3.4096875000000004,null,8.494645833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.1561342592592583},3.037034853249475,223.92817231721696,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":31.31835148293798},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F325<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F325<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F325<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F325<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F325*BT325+BU325","v":3.17143},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY325","v":2.894593290723743},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC325*Bilans!F325+CD325","v":12.883791666666667},{"v":0.264649381813713,"d":"26.46%"},3.4096875000000004,null,9.474104166666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":73.73250000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN325*Bilans!F325+CO325","v":3.17143},3.051753396226415,225.0134072872642,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":31.167303726969713}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R342*Bilans!F342+S342","v":9.308518518518518},{"v":0.4503939044284407,"d":"45.04%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.1925},null,5.116018518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC342*Bilans!F342+AD342","v":3.261296296296296},3.261296296296296,301.73513333333335,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":36.59612287774687},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ342*Bilans!F342+AK342","v":12.359407407407407},{"v":0.3392152925946348,"d":"33.92%"},4.1925,null,8.166907407407408,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU342*Bilans!F342+AV342","v":3.178777777777778},3.0588238993710695,283.00238716981136,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":39.018526050008944},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB342*Bilans!F342+BC342","v":9.308518518518518},{"v":0.4503939044284407,"d":"45.04%"},4.1925,null,5.116018518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM342*Bilans!F342+BN342","v":3.261296296296296},3.261296296296296,301.73513333333335,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":36.59612287774687},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F342<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F342<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F342<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F342<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F342*BT342+BU342","v":2.97297037037037},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY342","v":3.0878208849610447},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC342*Bilans!F342+CD342","v":12.06925925925926},{"v":0.3473701169177893,"d":"34.74%"},4.1925,null,7.87675925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":92.52000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN342*Bilans!F342+CO342","v":2.97297037037037},2.860782809224318,264.67962550943395,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":41.719629891218894}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R352*Bilans!F352+S352","v":9.057546296296296},{"v":0.5060352274295528,"d":"50.60%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.5834375},null,4.474108796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC352*Bilans!F352+AD352","v":3.1551157407407406},3.0955852550663874,315.44787645440255,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":42.465063685406676},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":11.425018518518518},{"v":0.4011754985404027,"d":"40.12%"},4.5834375,null,6.841581018518519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU352*Bilans!F352+AV352","v":3.0108194444444445},3.0108194444444445,306.8100284375,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":43.660613804842725},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB352*Bilans!F352+BC352","v":9.057546296296296},{"v":0.5060352274295528,"d":"50.60%"},4.5834375,null,4.474108796296297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM352*Bilans!F352+BN352","v":3.1551157407407406},3.0955852550663874,315.44787645440255,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":42.465063685406676},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F352<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F352<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F352<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F352<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F352*BT352+BU352","v":2.8220009259259258},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY352","v":3.2530109808479084},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC352*Bilans!F352+CD352","v":11.161898148148149},{"v":0.4106324425438723,"d":"41.06%"},4.5834375,null,6.578460648148149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":101.9025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN352*Bilans!F352+CO352","v":2.8220009259259258},2.8220009259259258,287.56894935416665,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":46.58192128582262}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R358*Bilans!F358+S358","v":9.339212962962963},{"v":0.44379408804969095,"d":"44.38%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.1446875},null,5.194525462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC358*Bilans!F358+AD358","v":3.2742824074074073},3.2742824074074073,299.1793692708333,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":35.998887797015186},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":12.473685185185184},{"v":0.3322744993534537,"d":"33.23%"},4.1446875,null,8.328997685185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU358*Bilans!F358+AV358","v":3.199319444444445},3.0785904088050318,281.2985021285378,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":38.28717346188055},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB358*Bilans!F358+BC358","v":9.339212962962963},{"v":0.44379408804969095,"d":"44.38%"},4.1446875,null,5.194525462962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM358*Bilans!F358+BN358","v":3.2742824074074073},3.2742824074074073,299.1793692708333,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":35.998887797015186},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F358<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F358<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F358<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F358<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F358*BT358+BU358","v":2.991434259259259},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY358","v":3.0687620734386987},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC358*Bilans!F358+CD358","v":12.180231481481481},{"v":0.3402798630142193,"d":"34.03%"},4.1446875,null,8.035543981481482,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":91.3725},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN358*Bilans!F358+CO358","v":2.991434259259259},2.8785499475890983,263.0203050860849,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":40.9478824915723}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R369*Bilans!F369+S369","v":9.462333333333333},{"v":0.42632851305174907,"d":"42.63%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.0340625},null,5.428270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC369*Bilans!F369+AD369","v":3.315583333333333},3.315583333333333,294.150264375,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":34.517478070726625},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ369*Bilans!F369+AK369","v":12.71275},{"v":0.3173241430846985,"d":"31.73%"},4.0340625,null,8.678687499999999,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU369*Bilans!F369+AV369","v":3.2436833333333333},3.121280188679245,276.9121751391509,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":36.666229265507596},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB369*Bilans!F369+BC369","v":9.462333333333333},{"v":0.42632851305174907,"d":"42.63%"},4.0340625,null,5.428270833333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM369*Bilans!F369+BN369","v":2.9865509259259255},2.9865509259259255,264.9593317708333,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":38.32031592246104},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F369<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F369<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F369<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F369<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F369*BT369+BU369","v":3.0315700000000003},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY369","v":3.028133937200856},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC369*Bilans!F369+CD369","v":12.412041666666667},{"v":0.3250120011145091,"d":"32.50%"},4.0340625,null,8.377979166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":88.7175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN369*Bilans!F369+CO369","v":3.0315700000000003},2.917171132075472,258.80412990990567,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":39.23169735968685}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R370*Bilans!F370+S370","v":9.226666666666667},{"v":0.4682080924855492,"d":"46.82%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.32},null,4.906666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC370*Bilans!F370+AD370","v":3.2266666666666666},3.2266666666666666,308.4048,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":38.21225206611571},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ370*Bilans!F370+AK370","v":12.054666666666666},{"v":0.35836743723039494,"d":"35.84%"},4.32,null,7.734666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU370*Bilans!F370+AV370","v":3.124},3.00611320754717,287.32430037735855,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":41.015820592001205},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB370*Bilans!F370+BC370","v":9.226666666666667},{"v":0.4682080924855492,"d":"46.82%"},4.32,null,4.906666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM370*Bilans!F370+BN370","v":3.2266666666666666},3.2266666666666666,308.4048,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":38.21225206611571},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F370<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F370<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F370<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F370<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F370*BT370+BU370","v":2.9237333333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY370","v":3.1398212331265962},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC370*Bilans!F370+CD370","v":11.773333333333333},{"v":0.3669309173272933,"d":"36.69%"},4.32,null,7.453333333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":95.58000000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN370*Bilans!F370+CO370","v":2.9237333333333333},2.8134037735849056,268.9051326792453,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":43.82527711011439}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R371*Bilans!F371+S371","v":9.902333333333335},{"v":0.3960240852324367,"d":"39.60%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.9215625},null,5.9807708333333345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC371*Bilans!F371+AD371","v":3.425583333333333},3.2963160377358487,283.5408647759434,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":33.66260204716816},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ371*Bilans!F371+AK371","v":12.80275},{"v":0.3063062623264533,"d":"30.63%"},3.9215625,null,8.8811875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU371*Bilans!F371+AV371","v":3.2696833333333335},3.1462990566037736,270.63677910141513,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":35.26765034210605},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB371*Bilans!F371+BC371","v":9.902333333333335},{"v":0.3960240852324367,"d":"39.60%"},3.9215625,null,5.9807708333333345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM371*Bilans!F371+BN371","v":3.017106481481481},2.903253406708595,249.73059991155662,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":38.22007915106445},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F371<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F371<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F371<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F371<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F371*BT371+BU371","v":3.05677},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY371","v":3.0031700127912795},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC371*Bilans!F371+CD371","v":12.497041666666666},{"v":0.31379926582624557,"d":"31.38%"},3.9215625,null,8.575479166666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":86.01750000000001},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN371*Bilans!F371+CO371","v":3.05677},2.9414201886792455,253.01361107971704,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":37.72414952037993}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":17464.687200000008},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.6926095431020527},{"$f":"SUM(AF7:AF372)/229","v":3.5289167881348424},{"$f":"SUM(AG7:AG372)/Z373","v":3.235534644245998},{"$f":"SUM(AH7:AH372)","v":7327.567396403836},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":17464.687200000008},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.3707251217855396},{"$f":"SUM(AX7:AX372)/229","v":3.227649427036703},{"$f":"SUM(AY7:AY372)/AR373","v":2.9251815479104732},{"$f":"SUM(AZ7:AZ372)","v":8145.573621781339},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":17464.687200000008},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":2.9270525513504784},{"$f":"SUM(BP7:BP372)/229","v":2.798229227660139},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.8460312951289484},{"$f":"SUM(BR7:BR372)","v":8368.662737396538},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2586.9767441860554},{"$f":"SUM(BY7:BY372)","v":10.465116279069768},null,{"$f":"SUM(CA7:CA372)","v":978.3514144910575},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":17462.394614987345},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0066885877567517},{"$f":"SUM(CQ7:CQ372)/229","v":2.8807628847451503},{"$f":"SUM(CR7:CR372)/CK373","v":2.687414971337938},{"$f":"SUM(CS7:CS372)","v":9195.96956968414}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.6584486717918763},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"D08","index":68,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.33},{"$f":"E7*Dane!$E$26","v":5.23},{"$f":"F7*Dane!$E$26","v":6.67},{"$f":"G7*Dane!$E$26","v":6.99},{"$f":"H7*Dane!$E$26","v":7.54},{"$f":"I7*Dane!$E$26","v":8.1},{"$f":"S5*T3+S6","v":8.57},{"$f":"$S$5*U3+$S$6","v":9.274999999999999},{"$f":"J7*Dane!$E$26","v":10.45},{"$f":"K7*Dane!$E$26","v":11.87}]
[null,"Q",null,4.33,5.23,6.67,4.04,5.62,5.85,7.18,8.8,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.18000000000000008},{"$f":"(P4-O4)/(P3-O3)","v":0.17999999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.10999999999999996},{"$f":"(S4-R4)/(S3-R3)","v":0.18666666666666654},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23499999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.142}]
[null,"COP",null,2.08,2.36,2.89,3.96,4.71,5.13,6.53,8.38,null,"b=",{"$f":"N4-N5*$N$3","v":7.9300000000000015},{"$f":"O4-O5*O3","v":7.93},{"$f":"P4-P5*P3","v":6.918888888888889},{"$f":"Q4-Q5*Q3","v":6.7700000000000005},{"$f":"R4-R5*R3","v":6.233333333333334},{"$f":"S4-S5*$S$3","v":5.75},null,null,{"$f":"V4-V5*V3","v":7.609999999999999}]
[{"$nulls":3},4.33,5.23,6.67,6.99,7.54,8.1,10.45,11.87,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.33},5.23,6.67,6.99,7.54,8.1,{"$f":"T4","v":8.57},{"$f":"U4","v":9.274999999999999},{"$f":"V5*V3+V6","v":10.45},{"$f":"W4","v":11.87}]
[null,"Q",null,4.62,5.17,6.49,{"$f":"(G7+G12)/2","v":6.855},7.06,8.81,10.13,11.46,null,"COP",{"$f":"D6","v":2.08},2.36,2.89,3.96,4.71,5.13,{"$f":"T3*S10+S11","v":5.41},{"$f":"U3*S10+S11","v":5.83},{"$f":"J6","v":6.53},{"$f":"K6","v":8.38}]
[null,"COP",null,1.85,1.99,2.39,2.89,3.58,3.84,4.85,6.15,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05599999999999996},{"$f":"(P9-O9)/(P3-O3)","v":0.06625000000000003},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.15},{"$f":"(S9-R9)/(S3-R3)","v":0.13999999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.14000000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18500000000000005}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1999999999999993},{"$f":"O9-O10*O3","v":3.3537500000000002},{"$f":"P9-P10*P3","v":3.7222222222222223},{"$f":"Q9-Q10*Q3","v":3.66},{"$f":"R9-R10*R3","v":3.73},{"$f":"S9-S10*$S$3","v":3.7299999999999995},null,null,{"$f":"V9-V10*V3","v":2.829999999999999}]
[null,"Q",null,5.27,5.27,6.64,6.72,6.82,8.42,9.78,11.01,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.838,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9220000000000002,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.282,"d":"2.28"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.626,"d":"2.63"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.248,"d":"3.25"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.4799999999999995,"d":"3.48"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.374,"d":"4.37"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.542,"d":"5.54"}},null,"COP=",{"$f":"N10*N3+N11","v":2.08},{"$f":"O10*O3+O11","v":2.36},2.89,3.96,4.71,5.13,{"$f":"T9","v":5.41},{"$f":"U9","v":5.83},6.53,{"$f":"W9","v":8.38}]
[null,"Qmax",null,3.69,5.27,6.64,6.72,6.82,8.42,9.78,11.01,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.82,1.82,2.12,2.23,2.75,2.94,3.66,4.63,null,"Q",{"$f":"D9*Dane!$E$26","v":4.62},{"$f":"E9*Dane!$E$26","v":5.17},{"$f":"F9*Dane!$E$26","v":6.49},{"$f":"G9*Dane!$E$26","v":6.855},{"$f":"H9*Dane!$E$26","v":7.06},{"$f":"I9*Dane!$E$26","v":8.81},{"$f":"S16*T14+S17","v":9.074000000000002},{"$f":"$S$16*U14+$S$17","v":9.47},{"$f":"J9*Dane!$E$26","v":10.13},{"$f":"K9*Dane!$E$26","v":11.46}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.10999999999999996},{"$f":"(P15-O15)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":0.04055555555555558},{"$f":"(R15-Q15)/(R3-Q3)","v":0.040999999999999835},{"$f":"(S15-R15)/(S3-R3)","v":0.5833333333333336},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.13200000000000003},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.133}]
[null,"Napełnienie",{"$nulls":3},2.39,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.819999999999999},{"$f":"O15-O16*O3","v":7.6450000000000005},{"$f":"P15-P16*P3","v":6.773888888888889},{"$f":"Q15-Q16*Q3","v":6.773000000000001},{"$f":"R15-R16*R3","v":2.976666666666665},{"$f":"S15-S16*$S$3","v":7.49},null,null,{"$f":"V15-V16*V14","v":7.470000000000001}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},55,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.62},{"$f":"O16*O14+O17","v":5.17},6.49,6.855,7.06,8.81,{"$f":"T15","v":9.074000000000002},{"$f":"U15","v":9.47},10.13,{"$f":"W15","v":11.46}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.85},1.99,2.39,2.89,3.58,3.84,{"$f":"T14*S21+S22","v":4.042},{"$f":"U14*S21+S22","v":4.345},{"$f":"J10","v":4.85},{"$f":"K10","v":6.15}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02799999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.05000000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13799999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.0866666666666666},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.10099999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13000000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.4099999999999997},{"$f":"O20-O21*O14","v":2.74},{"$f":"P20-P21*P14","v":2.778888888888889},{"$f":"Q20-Q21*Q14","v":2.6140000000000003},{"$f":"R20-R21*R14","v":2.9733333333333336},{"$f":"S20-S21*$S$3","v":2.83},null,null,{"$f":"V20-V21*V14","v":2.2499999999999982}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,89 | 3,96 | 4,71"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":1.99},2.39,2.89,3.58,3.84,{"$f":"T20","v":4.042},{"$f":"U20","v":4.345},4.85,{"$f":"W20","v":6.15}]
[null,34363,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":13.33},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.69},{"$f":"E14*Dane!$E$26","v":5.27},{"$f":"F14*Dane!$E$26","v":6.64},{"$f":"G14*Dane!$E$26","v":6.72},{"$f":"H14*Dane!$E$26","v":6.82},{"$f":"I14*Dane!$E$26","v":8.42},{"$f":"S27*T25+S28","v":8.692},{"$f":"S27*U25+S28","v":9.1},{"$f":"J14*Dane!$E$26","v":9.78},{"$f":"K14*Dane!$E$26","v":11.01}]
[null,{"$f":"D14+9","v":12.69},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.31599999999999995},{"$f":"(P26-O26)/(P3-O3)","v":0.17125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.008888888888888898},{"$f":"(R26-Q26)/(R3-Q3)","v":0.020000000000000108},{"$f":"(S26-R26)/(S3-R3)","v":0.5333333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.13599999999999995},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.12300000000000004}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.33},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.009999999999998},7.838749999999999,6.702222222222222,6.68,3.086666666666668,7.0600000000000005,null,null,{"$f":"V26-V27*V25","v":7.3199999999999985}]
[null,{"$f":"D9+9","v":{"v":13.620000000000001,"d":"13.62"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.6899999999999995},{"$f":"O27*O25+O28","v":5.27},6.64,6.72,6.82,8.42,{"$f":"T26","v":8.692},{"$f":"U26","v":9.1},9.78,{"$f":"W26","v":11.01}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.838,"d":"1.84"}},{"v":1.9220000000000002,"d":"1.92"},{"v":2.282,"d":"2.28"},{"v":2.626,"d":"2.63"},{"v":3.248,"d":"3.25"},{"v":3.4799999999999995,"d":"3.48"},{"$f":"T25*S32+S33","v":3.6587999999999994},{"$f":"U25*S32+S33","v":3.9269999999999996},{"$f":"J13","v":4.374},{"$f":"K13","v":5.542}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.016800000000000016},{"$f":"(P31-O31)/(P25-O25)","v":0.044999999999999984},{"$f":"(Q31-P31)/(Q25-P25)","v":0.038222222222222206},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12440000000000007},{"$f":"(S31-R31)/(S25-R25)","v":0.0773333333333331},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08940000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11680000000000001}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.1740000000000004},{"$f":"O31-O32*O25","v":2.597},{"$f":"P31-P32*P25","v":2.5495555555555556},{"$f":"Q31-Q32*Q25","v":2.3771999999999998},{"$f":"R31-R32*R25","v":2.7066666666666688},{"$f":"S31-S32*$S$3","v":2.5859999999999994},null,null,{"$f":"V31-V32*V25","v":2.0379999999999994}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.838},{"$f":"O32*O25+O33","v":1.9220000000000002},2.282,2.626,3.248,3.4799999999999995,{"$f":"T31","v":3.6587999999999994},{"$f":"U31","v":3.9269999999999996},4.374,{"$f":"W31","v":5.542}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-8.469135802469138},-8.469135802469136,-9.283582089552237,-6.776119402985077,-4.210526315789478,-2.717391304347826,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-2.717391304347826},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-2.717391304347826},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-8.474114441416893},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-8.474114441416893}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-8.469135802469136},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-8.469135802469136},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-8.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E10","index":69,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":5.23},{"$f":"E7*Dane!$E$26","v":5.87},{"$f":"F7*Dane!$E$26","v":7.53},{"$f":"G7*Dane!$E$26","v":7.1},{"$f":"H7*Dane!$E$26","v":10.4},{"$f":"I7*Dane!$E$26","v":12.83},{"$f":"S5*T3+S6","v":13.548},{"$f":"$S$5*U3+$S$6","v":14.625},{"$f":"J7*Dane!$E$26","v":16.42},{"$f":"K7*Dane!$E$26","v":16.05}]
[null,"Q",null,5.23,5.87,7.53,5.29,8.32,9.18,10.89,12.37,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12799999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.20750000000000002},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.04777777777777784},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6600000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.8099999999999999},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.35900000000000015},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.0370000000000001}]
[null,"COP",null,2.21,2.39,2.91,4,4.9,5.43,6.85,8.24,null,"b=",{"$f":"N4-N5*$N$3","v":7.789999999999999},{"$f":"O4-O5*O3","v":8.9825},{"$f":"P4-P5*P3","v":7.195555555555555},{"$f":"Q4-Q5*Q3","v":5.779999999999999},{"$f":"R4-R5*R3","v":4.73},{"$f":"S4-S5*$S$3","v":9.239999999999998},null,null,{"$f":"V4-V5*V3","v":17.160000000000004}]
[{"$nulls":3},5.23,5.87,7.53,7.1,10.4,12.83,16.42,16.05,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":5.23},5.869999999999999,7.53,7.1,10.4,12.83,{"$f":"T4","v":13.548},{"$f":"U4","v":14.625},{"$f":"V5*V3+V6","v":16.42},{"$f":"W4","v":16.05}]
[null,"Q",null,5.43,5.9,6.08,6.69,7.13,10.15,12.33,16.29,null,"COP",{"$f":"D6","v":2.21},2.39,2.91,4,4.9,5.43,{"$f":"T3*S10+S11","v":5.7139999999999995},{"$f":"U3*S10+S11","v":6.14},{"$f":"J6","v":6.85},{"$f":"K6","v":8.24}]
[null,"COP",null,2.07,2.08,2.32,3.04,3.73,4.1,5.56,6.34,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.03600000000000003},{"$f":"(P9-O9)/(P3-O3)","v":0.065},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1211111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.17666666666666644},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.142},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.13900000000000007}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9300000000000006},{"$f":"O9-O10*O3","v":3.365},{"$f":"P9-P10*P3","v":3.757777777777778},{"$f":"Q9-Q10*Q3","v":3.6399999999999997},{"$f":"R9-R10*R3","v":3.6633333333333353},{"$f":"S9-S10*$S$3","v":4.01},null,null,{"$f":"V9-V10*V3","v":4.0699999999999985}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":4.442727272727272,"d":"4.44"}},{"$f":"E9*45/55","v":4.827272727272727},6.93,7.04,10.55,11.49,15.13,18.44,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.919454545454545,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9287272727272728,"d":"1.93"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.1879999999999997,"d":"2.19"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.7479999999999998,"d":"2.75"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.4059999999999997,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.032,"d":"5.03"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.784,"d":"5.78"}},null,"COP=",{"$f":"N10*N3+N11","v":2.21},{"$f":"O10*O3+O11","v":2.39},2.91,4,4.9,5.43,{"$f":"T9","v":5.7139999999999995},{"$f":"U9","v":6.14},6.85,{"$f":"W9","v":8.24}]
[null,"Qmax",null,{"$f":"D12","v":{"v":4.442727272727272,"d":"4.44"}},4.827272727272727,6.93,7.04,10.55,11.49,15.13,18.44,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.6936363636363634},{"$f":"E10*45/55","v":1.701818181818182},1.99,2.31,2.92,3.2,4.24,4.95,null,"Q",{"$f":"D9*Dane!$E$26","v":5.43},{"$f":"E9*Dane!$E$26","v":5.9},{"$f":"F9*Dane!$E$26","v":6.08},{"$f":"G9*Dane!$E$26","v":6.69},{"$f":"H9*Dane!$E$26","v":7.13},{"$f":"I9*Dane!$E$26","v":10.15},{"$f":"S16*T14+S17","v":10.586},{"$f":"$S$16*U14+$S$17","v":11.24},{"$f":"J9*Dane!$E$26","v":12.33},{"$f":"K9*Dane!$E$26","v":16.29}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.09400000000000013},{"$f":"(P15-O15)/(P3-O3)","v":0.022499999999999964},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06777777777777781},{"$f":"(R15-Q15)/(R3-Q3)","v":0.0879999999999999},{"$f":"(S15-R15)/(S3-R3)","v":1.0066666666666668},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.21799999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.3959999999999999}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.310000000000002},{"$f":"O15-O16*O3","v":6.2375},{"$f":"P15-P16*P3","v":6.554444444444445},{"$f":"Q15-Q16*Q3","v":6.514},{"$f":"R15-R16*R3","v":0.08333333333333215},{"$f":"S15-S16*$S$3","v":7.970000000000001},null,null,{"$f":"V15-V16*V14","v":4.410000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.43},{"$f":"O16*O14+O17","v":5.9},6.08,6.69,7.13,10.15,{"$f":"T15","v":10.586},{"$f":"U15","v":11.24},12.33,{"$f":"W15","v":16.29}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":2.07},2.08,2.32,3.04,3.73,4.1,{"$f":"T14*S21+S22","v":4.3919999999999995},{"$f":"U14*S21+S22","v":4.83},{"$f":"J10","v":5.56},{"$f":"K10","v":6.34}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":2.000000000000046E-3},{"$f":"(P20-O20)/(P14-O14)","v":0.02999999999999997},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08000000000000002},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13799999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333323},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.146},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.07800000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.1100000000000008},{"$f":"O20-O21*O14","v":2.53},{"$f":"P20-P21*P14","v":2.88},{"$f":"Q20-Q21*Q14","v":2.7640000000000002},{"$f":"R20-R21*R14","v":2.866666666666667},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":3.999999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,91 | 4 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.07},{"$f":"O21*O14+O22","v":2.08},2.32,3.04,3.7299999999999995,4.1,{"$f":"T20","v":4.3919999999999995},{"$f":"U20","v":4.83},5.56,{"$f":"W20","v":6.34}]
[null,37202,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":13.23},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":4.442727272727272,"d":"4.44"}},{"$f":"E14*Dane!$E$26","v":{"v":4.827272727272727,"d":"4.83"}},{"$f":"F14*Dane!$E$26","v":6.93},{"$f":"G14*Dane!$E$26","v":7.04},{"$f":"H14*Dane!$E$26","v":10.55},{"$f":"I14*Dane!$E$26","v":11.49},{"$f":"S27*T25+S28","v":12.218},{"$f":"S27*U25+S28","v":13.31},{"$f":"J14*Dane!$E$26","v":15.13},{"$f":"K14*Dane!$E$26","v":18.44}]
[null,{"$f":"D14+8","v":{"v":12.442727272727272,"d":"12.44"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.07690909090909095},{"$f":"(P26-O26)/(P3-O3)","v":0.26284090909090907},{"$f":"(Q26-P26)/(Q3-P3)","v":0.012222222222222258},{"$f":"(R26-Q26)/(R3-Q3)","v":0.7020000000000002},{"$f":"(S26-R26)/(S3-R3)","v":0.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.36400000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.33100000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.23},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.980909090909091},8.769886363636363,7.015555555555555,5.635999999999999,8.35666666666667,7.85,null,null,{"$f":"V26-V27*V25","v":8.51}]
[null,{"$f":"D9+8","v":13.43},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":4.442727272727272},{"$f":"O27*O25+O28","v":4.827272727272727},6.93,7.039999999999999,10.55,11.49,{"$f":"T26","v":12.218},{"$f":"U26","v":13.31},15.13,{"$f":"W26","v":18.44}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.919454545454545,"d":"1.92"}},{"v":1.9287272727272728,"d":"1.93"},{"v":2.1879999999999997,"d":"2.19"},{"v":2.7479999999999998,"d":"2.75"},{"v":3.4059999999999997,"d":"3.41"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9984},{"$f":"U25*S32+S33","v":4.386},{"$f":"J13","v":5.032},{"$f":"K13","v":5.784}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.001854545454545553},{"$f":"(P31-O31)/(P25-O25)","v":0.03240909090909086},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06222222222222223},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1316},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333335},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12920000000000004},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.07519999999999998}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9565454545454561},{"$f":"O31-O32*O25","v":2.414863636363636},{"$f":"P31-P32*P25","v":2.6235555555555554},{"$f":"Q31-Q32*Q25","v":2.4848},{"$f":"R31-R32*R25","v":2.626666666666666},{"$f":"S31-S32*$S$3","v":2.4479999999999995},null,null,{"$f":"V31-V32*V25","v":3.5280000000000005}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.919454545454545},{"$f":"O32*O25+O33","v":1.928727272727273},2.1879999999999997,2.7479999999999998,3.4059999999999997,3.7399999999999998,{"$f":"T31","v":3.9984},{"$f":"U31","v":4.386},5.032,{"$f":"W31","v":5.784}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23*Dane!$E$26","v":9},{"$f":"Budynek!D22*Dane!$E$26","v":7.875},{"$f":"Budynek!D21*Dane!$E$26","v":6.075},{"$f":"Budynek!D20*Dane!$E$26","v":4.05},{"$f":"Budynek!D19*Dane!$E$26","v":2.925},{"$f":"Budynek!D18*Dane!$E$26","v":2.25},{"$f":"Budynek!D17*Dane!$E$26","v":1.7999999999999998},{"$f":"Budynek!D16*Dane!$E$26","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-9.32011331444759},-10.364161849710982,-15.210031347962383,-1.4463276836158183,-0.22222222222222265,-8.116438356164378,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.116438356164378},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.116438356164378},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-67.34042553191496},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-67.34042553191496}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-10.364161849710982},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-10.364161849710982},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-10.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E08","index":70,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!E26","v":4.62},{"$f":"E7*Dane!E26","v":5.07},{"$f":"F7*Dane!E26","v":6.4},{"$f":"G7*Dane!E26","v":6.23},{"$f":"H7*Dane!E26","v":9.92},{"$f":"I7*Dane!E26","v":10.86},{"$f":"S5*T3+S6","v":11.346},{"$f":"$S$5*U3+$S$6","v":12.075},{"$f":"J7*Dane!E26","v":13.29},{"$f":"K7*Dane!E26","v":14.03}]
[null,"Q",null,4.62,5.07,6.4,4.5,6.8,7.81,9.12,10.7,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.09000000000000004},{"$f":"(P4-O4)/(P3-O3)","v":0.16625},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.018888888888888882},{"$f":"(R4-Q4)/(R3-Q3)","v":0.7379999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.3133333333333332},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.24299999999999997},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07400000000000002}]
[null,"COP",null,2.43,2.58,3.05,4.1,5,5.66,7.05,9.46,null,"b=",{"$f":"N4-N5*$N$3","v":6.420000000000001},{"$f":"O4-O5*O3","v":7.563750000000001},{"$f":"P4-P5*P3","v":6.267777777777778},{"$f":"Q4-Q5*Q3","v":4.7540000000000004},{"$f":"R4-R5*R3","v":7.7266666666666675},{"$f":"S4-S5*$S$3","v":8.43},null,null,{"$f":"V4-V5*V3","v":11.809999999999999}]
[{"$nulls":3},4.62,5.07,6.4,6.23,9.92,10.86,13.29,14.03,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.62},5.07,6.4,6.23,9.92,10.86,{"$f":"T4","v":11.346},{"$f":"U4","v":12.075},{"$f":"V5*V3+V6","v":13.29},{"$f":"W4","v":14.03}]
[null,"Q",null,4.41,4.81,6.08,6.25,9.48,10.38,13.76,15.03,null,"COP",{"$f":"D6","v":2.43},2.58,3.05,4.1,5,5.66,{"$f":"T3*S10+S11","v":5.938},{"$f":"U3*S10+S11","v":6.355},{"$f":"J6","v":7.05},{"$f":"K6","v":9.46}]
[null,"COP",null,2.06,2.11,2.52,2.91,3.74,4.17,5.83,6.53,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":{"v":0.02999999999999998,"d":"0.030"}},{"$f":"(P9-O9)/(P3-O3)","v":0.05874999999999997},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11666666666666664},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.22000000000000006},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13899999999999996},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2410000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.03},{"$f":"O9-O10*O3","v":3.4612499999999997},{"$f":"P9-P10*P3","v":3.8666666666666663},{"$f":"Q9-Q10*Q3","v":3.7399999999999993},{"$f":"R9-R10*R3","v":3.4599999999999995},{"$f":"S9-S10*$S$3","v":4.2700000000000005},null,null,{"$f":"V9-V10*V3","v":2.2299999999999978}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":3.6081818181818184,"d":"3.61"}},{"$f":"E9*45/55","v":3.935454545454545},5.66,6.12,8.87,9.71,12.83,15.24,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.9101818181818182,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9565454545454544,"d":"1.96"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.316,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.6180000000000003,"d":"2.62"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.4000000000000004,"d":"3.40"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.798,"d":"3.80"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.254,"d":"5.25"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.99},null,"COP=",{"$f":"N10*N3+N11","v":2.43},{"$f":"O10*O3+O11","v":2.58},3.05,4.1,5,5.66,{"$f":"T9","v":5.938},{"$f":"U9","v":6.355},7.05,{"$f":"W9","v":9.46}]
[null,"Qmax",null,{"$f":"D12","v":{"v":3.6081818181818184,"d":"3.61"}},3.935454545454545,5.66,6.12,8.87,9.71,12.83,15.24,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.6854545454545455},{"$f":"E10*45/55","v":1.726363636363636},2.01,2.18,2.89,3.24,4.39,5.18,null,"Q",{"$f":"D9*Dane!E26","v":4.41},{"$f":"E9*Dane!E26","v":4.81},{"$f":"F9*Dane!E26","v":6.08},{"$f":"G9*Dane!E26","v":6.25},{"$f":"H9*Dane!E26","v":9.48},{"$f":"I9*Dane!E26","v":10.38},{"$f":"S16*T14+S17","v":11.056000000000001},{"$f":"$S$16*U14+$S$17","v":12.07},{"$f":"J9*Dane!E26","v":13.76},{"$f":"K9*Dane!E26","v":15.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.07999999999999989},{"$f":"(P15-O15)/(P3-O3)","v":0.15875000000000006},{"$f":"(Q15-P15)/(Q3-P3)","v":0.018888888888888882},{"$f":"(R15-Q15)/(R3-Q3)","v":0.6460000000000001},{"$f":"(S15-R15)/(S3-R3)","v":0.3000000000000001},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.3379999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.12699999999999995}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.009999999999998},{"$f":"O15-O16*O3","v":7.19125},{"$f":"P15-P16*P3","v":6.2122222222222225},{"$f":"Q15-Q16*Q3","v":4.958},{"$f":"R15-R16*R3","v":7.38},{"$f":"S15-S16*$S$3","v":7.000000000000002},null,null,{"$f":"V15-V16*V14","v":11.22}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.41},{"$f":"O16*O14+O17","v":4.809999999999999},6.08,6.25,9.48,10.38,{"$f":"T15","v":11.056000000000001},{"$f":"U15","v":12.07},13.76,{"$f":"W15","v":15.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":2.06},2.11,2.52,2.91,3.74,4.17,{"$f":"T14*S21+S22","v":4.502},{"$f":"U14*S21+S22","v":5},{"$f":"J10","v":5.83},{"$f":"K10","v":6.53}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.009999999999999964},{"$f":"(P20-O20)/(P14-O14)","v":0.05125000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.04333333333333335},{"$f":"(R20-Q20)/(R14-Q14)","v":0.166},{"$f":"(S20-R20)/(S14-R14)","v":0.14333333333333323},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.166},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.07000000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.2599999999999993},{"$f":"O20-O21*O14","v":2.87875},{"$f":"P20-P21*P14","v":2.8233333333333333},{"$f":"Q20-Q21*Q14","v":2.5780000000000003},{"$f":"R20-R21*R14","v":2.7366666666666677},{"$f":"S20-S21*$S$3","v":2.51},null,null,{"$f":"V20-V21*V14","v":4.43}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,05 | 4,1 | 5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.06},{"$f":"O21*O14+O22","v":2.11},2.5199999999999996,2.91,3.74,4.17,{"$f":"T20","v":4.502},{"$f":"U20","v":5},5.83,{"$f":"W20","v":6.53}]
[null,35795,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.620000000000001},{"$nulls":10},"Q",{"$f":"D14*Dane!E26","v":{"v":3.6081818181818184,"d":"3.61"}},{"$f":"E14*Dane!E26","v":{"v":3.935454545454545,"d":"3.94"}},{"$f":"F14*Dane!E26","v":5.66},{"$f":"G14*Dane!E26","v":6.12},{"$f":"H14*Dane!E26","v":8.87},{"$f":"I14*Dane!E26","v":9.71},{"$f":"S27*T25+S28","v":10.334000000000001},{"$f":"S27*U25+S28","v":11.27},{"$f":"J14*Dane!E26","v":12.83},{"$f":"K14*Dane!E26","v":15.24}]
[null,{"$f":"D14+8","v":{"v":11.60818181818182,"d":"11.61"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06545454545454535},{"$f":"(P26-O26)/(P3-O3)","v":0.21556818181818188},{"$f":"(Q26-P26)/(Q3-P3)","v":0.05111111111111111},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5499999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.2800000000000005},{"$f":"(V26-S26)/(V3-S3)","v":0.31199999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.24100000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.620000000000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.917272727272725},7.168977272727274,6.017777777777778,5.0200000000000005,6.909999999999996,6.590000000000002,null,null,{"$f":"V26-V27*V25","v":8.01}]
[null,{"$f":"D9+8","v":12.41},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.6081818181818184},{"$f":"O27*O25+O28","v":3.9354545454545455},5.66,6.12,8.87,9.71,{"$f":"T26","v":10.334000000000001},{"$f":"U26","v":11.27},12.83,{"$f":"W26","v":15.24}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.9101818181818182,"d":"1.91"}},{"v":1.9565454545454544,"d":"1.96"},{"v":2.316,"d":"2.32"},{"v":2.6180000000000003,"d":"2.62"},{"v":3.4000000000000004,"d":"3.40"},{"v":3.798,"d":"3.80"},{"$f":"T25*S32+S33","v":4.0892},{"$f":"U25*S32+S33","v":4.526},{"$f":"J13","v":5.254},{"$f":"K13","v":5.99}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.009272727272727233},{"$f":"(P31-O31)/(P25-O25)","v":0.044931818181818184},{"$f":"(Q31-P31)/(Q25-P25)","v":0.03355555555555561},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1564},{"$f":"(S31-R31)/(S25-R25)","v":0.13266666666666657},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14559999999999995},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.07360000000000007}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.0956363636363626},{"$f":"O31-O32*O25","v":2.6305227272727274},{"$f":"P31-P32*P25","v":2.550888888888889},{"$f":"Q31-Q32*Q25","v":2.3052},{"$f":"R31-R32*R25","v":2.4713333333333343},{"$f":"S31-S32*$S$3","v":2.3420000000000005},null,null,{"$f":"V31-V32*V25","v":3.7819999999999983}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.910181818181818},{"$f":"O32*O25+O33","v":1.9565454545454546},2.316,2.6180000000000003,3.4000000000000004,3.798,{"$f":"T31","v":4.0892},{"$f":"U31","v":4.526},5.254,{"$f":"W31","v":5.99}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-6.095238095238097},-7.830670926517573,-8.576819407008086,-0.26375908618899324,-5.993808049535606,-8.397435897435898,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.397435897435898},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.397435897435898},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-24.44816053511705},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-24.44816053511705}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-7.830670926517573},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-7.830670926517573},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-7.8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E06","index":71,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.9},{"$f":"E7*Dane!$E$26","v":4.24},{"$f":"F7*Dane!$E$26","v":5.5},{"$f":"G7*Dane!$E$26","v":6.15},{"$f":"H7*Dane!$E$26","v":7.5},{"$f":"I7*Dane!$E$26","v":8.25},{"$f":"S5*T3+S6","v":8.536},{"$f":"$S$5*U3+$S$6","v":8.965},{"$f":"J7*Dane!$E$26","v":9.68},{"$f":"K7*Dane!$E$26","v":11.38}]
[null,"Q",null,3.9,4.24,5.5,3.8,5.3,6.35,7.14,9.22,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.06800000000000006},{"$f":"(P4-O4)/(P3-O3)","v":0.15749999999999997},{"$f":"(Q4-P4)/(Q3-P3)","v":0.07222222222222226},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2699999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.25},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.14299999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1700000000000001}]
[null,"COP",null,2.51,2.65,3.1,4,4.95,5.77,6.92,10.96,null,"b=",{"$f":"N4-N5*$N$3","v":5.260000000000002},{"$f":"O4-O5*O3","v":6.6025},{"$f":"P4-P5*P3","v":6.0055555555555555},{"$f":"Q4-Q5*Q3","v":5.61},{"$f":"R4-R5*R3","v":5.75},{"$f":"S4-S5*$S$3","v":6.82},null,null,{"$f":"V4-V5*V3","v":6.279999999999998}]
[{"$nulls":3},3.9,4.24,5.5,6.15,7.5,8.25,9.68,11.38,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.9000000000000004},4.24,5.5,6.15,7.5,8.25,{"$f":"T4","v":8.536},{"$f":"U4","v":8.965},{"$f":"V5*V3+V6","v":9.68},{"$f":"W4","v":11.38}]
[null,"Q",null,3.23,3.68,4.83,5.4,6.89,7.69,10.4,11.06,null,"COP",{"$f":"D6","v":2.51},2.65,3.1,4,4.95,5.77,{"$f":"T3*S10+S11","v":6},{"$f":"U3*S10+S11","v":6.345},{"$f":"J6","v":6.92},{"$f":"K6","v":10.96}]
[null,"COP",null,1.81,1.98,2.47,2.82,3.63,4.14,6.01,7.19,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.028000000000000025},{"$f":"(P9-O9)/(P3-O3)","v":0.05625000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09999999999999999},{"$f":"(R9-Q9)/(R3-Q3)","v":0.19000000000000003},{"$f":"(S9-R9)/(S3-R3)","v":0.27333333333333315},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.11500000000000003},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.4040000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0700000000000003},{"$f":"O9-O10*O3","v":3.4937500000000004},{"$f":"P9-P10*P3","v":3.8},{"$f":"Q9-Q10*Q3","v":3.62},{"$f":"R9-R10*R3","v":3.036666666666668},{"$f":"S9-S10*$S$3","v":4.619999999999999},null,null,{"$f":"V9-V10*V3","v":-1.160000000000002}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"E9*45/55","v":3.0109090909090908},4.42,5.29,6.47,7.26,9.84,11.08,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.6783636363636365,"d":"1.68"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.8359999999999999,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.25},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.532,"d":"2.53"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.29},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.756,"d":"3.76"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.41},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.462,"d":"6.46"}},null,"COP=",{"$f":"N10*N3+N11","v":2.51},{"$f":"O10*O3+O11","v":2.65},3.0999999999999996,4,4.95,5.77,{"$f":"T9","v":6},{"$f":"U9","v":6.345},6.92,{"$f":"W9","v":10.96}]
[null,"Qmax",null,{"$f":"D12","v":{"v":2.6427272727272726,"d":"2.64"}},3.0109090909090908,4.42,5.29,6.47,7.26,9.84,11.08,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.480909090909091},{"$f":"E10*45/55","v":1.6199999999999999},1.92,2.1,2.78,3.18,4.51,5.37,null,"Q",{"$f":"D9*Dane!$E$26","v":3.23},{"$f":"E9*Dane!$E$26","v":3.68},{"$f":"F9*Dane!$E$26","v":4.83},{"$f":"G9*Dane!$E$26","v":5.4},{"$f":"H9*Dane!$E$26","v":6.89},{"$f":"I9*Dane!$E$26","v":7.69},{"$f":"S16*T14+S17","v":8.232000000000001},{"$f":"$S$16*U14+$S$17","v":9.045000000000002},{"$f":"J9*Dane!$E$26","v":10.4},{"$f":"K9*Dane!$E$26","v":11.06}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.09000000000000004},{"$f":"(P15-O15)/(P3-O3)","v":0.14375},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06333333333333337},{"$f":"(R15-Q15)/(R3-Q3)","v":0.2979999999999999},{"$f":"(S15-R15)/(S3-R3)","v":0.2666666666666669},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.271},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.06600000000000002}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.030000000000001},{"$f":"O15-O16*O3","v":5.83625},{"$f":"P15-P16*P3","v":5.273333333333333},{"$f":"Q15-Q16*Q3","v":4.804},{"$f":"R15-R16*R3","v":5.023333333333332},{"$f":"S15-S16*$S$3","v":4.98},null,null,{"$f":"V15-V16*V14","v":9.08}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.2300000000000004},{"$f":"O16*O14+O17","v":3.6799999999999997},4.83,5.4,6.89,7.69,{"$f":"T15","v":8.232000000000001},{"$f":"U15","v":9.045000000000002},10.4,{"$f":"W15","v":11.06}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.81},1.98,2.47,2.82,3.63,4.14,{"$f":"T14*S21+S22","v":4.513999999999999},{"$f":"U14*S21+S22","v":5.074999999999999},{"$f":"J10","v":6.01},{"$f":"K10","v":7.19}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03399999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.06125000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.03888888888888885},{"$f":"(R20-Q20)/(R14-Q14)","v":0.162},{"$f":"(S20-R20)/(S14-R14)","v":0.16999999999999993},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.187},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.11800000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.4899999999999998},{"$f":"O20-O21*O14","v":2.8987500000000006},{"$f":"P20-P21*P14","v":2.742222222222222},{"$f":"Q20-Q21*Q14","v":2.496},{"$f":"R20-R21*R14","v":2.4400000000000004},{"$f":"S20-S21*$S$3","v":2.2699999999999996},null,null,{"$f":"V20-V21*V14","v":3.6499999999999986}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,1 | 4 | 4,95"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.81},{"$f":"O21*O14+O22","v":1.9800000000000002},2.4699999999999998,2.82,3.63,4.14,{"$f":"T20","v":4.513999999999999},{"$f":"U20","v":5.074999999999999},6.01,{"$f":"W20","v":7.19}]
[null,32583,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.9},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"E14*Dane!$E$26","v":{"v":3.0109090909090908,"d":"3.01"}},{"$f":"F14*Dane!$E$26","v":4.42},{"$f":"G14*Dane!$E$26","v":5.29},{"$f":"H14*Dane!$E$26","v":6.47},{"$f":"I14*Dane!$E$26","v":7.26},{"$f":"S27*T25+S28","v":7.776},{"$f":"S27*U25+S28","v":8.55},{"$f":"J14*Dane!$E$26","v":9.84},{"$f":"K14*Dane!$E$26","v":11.08}]
[null,{"$f":"D14+8","v":{"v":10.642727272727273,"d":"10.64"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.07363636363636364},{"$f":"(P26-O26)/(P3-O3)","v":0.17613636363636365},{"$f":"(Q26-P26)/(Q3-P3)","v":0.09666666666666668},{"$f":"(R26-Q26)/(R3-Q3)","v":0.23599999999999993},{"$f":"(S26-R26)/(S3-R3)","v":0.26333333333333336},{"$f":"(V26-S26)/(V3-S3)","v":0.258},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.12400000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.9},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.115454545454545},5.652954545454545,5.096666666666667,4.8180000000000005,4.626666666666666,4.68,null,null,{"$f":"V26-V27*V25","v":7.359999999999999}]
[null,{"$f":"D9+8","v":11.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.6427272727272726},{"$f":"O27*O25+O28","v":3.0109090909090903},4.42,5.29,6.47,7.26,{"$f":"T26","v":7.776},{"$f":"U26","v":8.55},9.84,{"$f":"W26","v":11.08}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.6783636363636365,"d":"1.68"}},{"v":1.8359999999999999,"d":"1.84"},2.25,{"v":2.532,"d":"2.53"},3.29,{"v":3.756,"d":"3.76"},{"$f":"T25*S32+S33","v":4.0868},{"$f":"U25*S32+S33","v":4.583},{"$f":"J13","v":5.41},{"$f":"K13","v":6.462}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03152727272727267},{"$f":"(P31-O31)/(P25-O25)","v":0.05175000000000002},{"$f":"(Q31-P31)/(Q25-P25)","v":0.03133333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1516},{"$f":"(S31-R31)/(S25-R25)","v":0.15533333333333324},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.16540000000000005},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.10519999999999996}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.30890909090909},{"$f":"O31-O32*O25","v":2.6122500000000004},{"$f":"P31-P32*P25","v":2.469333333333333},{"$f":"Q31-Q32*Q25","v":2.2288},{"$f":"R31-R32*R25","v":2.2026666666666674},{"$f":"S31-S32*$S$3","v":2.1019999999999994},null,null,{"$f":"V31-V32*V25","v":3.306000000000001}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.6783636363636365},{"$f":"O32*O25+O33","v":1.836},2.25,2.532,3.29,3.756,{"$f":"T31","v":4.0868},{"$f":"U31","v":4.583},5.41,{"$f":"W31","v":6.462}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-2.5938566552901072},-5.496732026143792,-5.065420560747663,-2.2424242424242435,-2.6315789473684212,-6.304347826086957,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-6.304347826086957},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-6.304347826086957},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-4.506329113924043},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-4.506329113924043}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-5.065420560747663},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-5.065420560747663},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-5.1}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D06","index":72,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.77},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":5.53},{"$f":"G7*Dane!$E$26","v":5.54},{"$f":"H7*Dane!$E$26","v":6.3},{"$f":"I7*Dane!$E$26","v":6.86},{"$f":"S5*T3+S6","v":7.11},{"$f":"$S$5*U3+$S$6","v":7.484999999999999},{"$f":"J7*Dane!$E$26","v":8.11},{"$f":"K7*Dane!$E$26","v":9.26}]
[null,"Q",null,3.77,4.35,5.53,3.1,4.75,5,6.11,7.58,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.11599999999999992},{"$f":"(P4-O4)/(P3-O3)","v":0.14750000000000008},{"$f":"(Q4-P4)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R4-Q4)/(R3-Q3)","v":0.15199999999999997},{"$f":"(S4-R4)/(S3-R3)","v":0.18666666666666684},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.12499999999999992},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.11500000000000003}]
[null,"COP",null,1.99,2.23,2.82,3.67,4.6,5,6.23,8.06,null,"b=",{"$f":"N4-N5*$N$3","v":6.089999999999998},{"$f":"O4-O5*O3","v":6.562500000000001},{"$f":"P4-P5*P3","v":5.5377777777777775},{"$f":"Q4-Q5*Q3","v":5.236},{"$f":"R4-R5*R3","v":4.993333333333332},{"$f":"S4-S5*$S$3","v":5.610000000000001},null,null,{"$f":"V4-V5*V3","v":5.809999999999999}]
[null,"Qmax",null,3.77,4.35,5.53,5.54,6.3,6.86,8.11,9.26,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.7699999999999996},4.35,5.53,5.54,6.300000000000001,6.86,{"$f":"T4","v":7.11},{"$f":"U4","v":7.484999999999999},{"$f":"V5*V3+V6","v":8.11},{"$f":"W4","v":9.26}]
[null,"Q",null,3.88,4.38,5.41,5.43,5.06,6.65,7.85,8.93,null,"COP",{"$f":"D6","v":1.99},2.23,2.82,3.67,4.6,5,{"$f":"T3*S10+S11","v":5.246},{"$f":"U3*S10+S11","v":5.615},{"$f":"J6","v":6.23},{"$f":"K6","v":8.06}]
[null,"COP",null,1.76,1.91,2.25,2.88,3.51,3.78,4.68,5.96,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.048},{"$f":"(P9-O9)/(P3-O3)","v":0.07374999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09444444444444446},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18599999999999994},{"$f":"(S9-R9)/(S3-R3)","v":0.13333333333333344},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.12300000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.183}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.95},{"$f":"O9-O10*O3","v":3.3362499999999997},{"$f":"P9-P10*P3","v":3.481111111111111},{"$f":"Q9-Q10*Q3","v":3.298},{"$f":"R9-R10*R3","v":3.6666666666666656},{"$f":"S9-S10*$S$3","v":3.7699999999999996},null,null,{"$f":"V9-V10*V3","v":2.5700000000000003}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":3.1289999999999996,"d":"3.13"}},4.47,5.56,5.07,5.79,6.16,7.57,8.58,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7240000000000002,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.814,"d":"1.81"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.134,"d":"2.13"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.596,"d":"2.60"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.194,"d":"3.19"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.424,"d":"3.42"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.228,"d":"4.23"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.368,"d":"5.37"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9900000000000002},{"$f":"O10*O3+O11","v":2.23},2.8199999999999994,3.67,4.6,5,{"$f":"T9","v":5.246},{"$f":"U9","v":5.615},6.23,{"$f":"W9","v":8.06}]
[null,"Qmax",null,3.13,4.47,5.56,5.07,5.79,6.16,7.57,8.58,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.67,1.67,1.96,2.17,2.72,2.89,3.55,4.48,null,"Q",{"$f":"D9*Dane!$E$26","v":3.88},{"$f":"E9*Dane!$E$26","v":4.38},{"$f":"F9*Dane!$E$26","v":5.41},{"$f":"G9*Dane!$E$26","v":5.43},{"$f":"H9*Dane!$E$26","v":5.06},{"$f":"I9*Dane!$E$26","v":6.65},{"$f":"S16*T14+S17","v":6.890000000000001},{"$f":"$S$16*U14+$S$17","v":7.25},{"$f":"J9*Dane!$E$26","v":7.85},{"$f":"K9*Dane!$E$26","v":8.93}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1},{"$f":"(P15-O15)/(P3-O3)","v":0.12875000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.002222222222222175},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.07400000000000002},{"$f":"(S15-R15)/(S3-R3)","v":0.5300000000000002},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.11999999999999993},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.10800000000000001}]
[null,"Napełnienie",{"$nulls":3},1.8,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.88},{"$f":"O15-O16*O3","v":6.31125},{"$f":"P15-P16*P3","v":5.4255555555555555},{"$f":"Q15-Q16*Q3","v":5.577999999999999},{"$f":"R15-R16*R3","v":1.3499999999999979},{"$f":"S15-S16*$S$3","v":5.450000000000001},null,null,{"$f":"V15-V16*V14","v":5.6899999999999995}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},53,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.88},{"$f":"O16*O14+O17","v":4.38},5.41,5.43,5.06,6.65,{"$f":"T15","v":6.890000000000001},{"$f":"U15","v":7.25},7.85,{"$f":"W15","v":8.93}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":1.76},1.91,2.25,2.88,3.51,3.78,{"$f":"T14*S21+S22","v":3.96},{"$f":"U14*S21+S22","v":4.2299999999999995},{"$f":"J10","v":4.68},{"$f":"K10","v":5.96}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02999999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.04250000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06999999999999999},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12599999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.09000000000000001},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.09},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.12800000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.3599999999999994},{"$f":"O20-O21*O14","v":2.5475000000000003},{"$f":"P20-P21*P14","v":2.7399999999999998},{"$f":"Q20-Q21*Q14","v":2.628},{"$f":"R20-R21*R14","v":2.88},{"$f":"S20-S21*$S$3","v":2.88},null,null,{"$f":"V20-V21*V14","v":2.119999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,82 | 3,67 | 4,6"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7599999999999998},{"$f":"O21*O14+O22","v":1.9100000000000001},2.25,2.88,3.51,3.78,{"$f":"T20","v":3.96},{"$f":"U20","v":4.2299999999999995},4.68,{"$f":"W20","v":5.96}]
[null,32980,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":12.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.13},{"$f":"E14*Dane!$E$26","v":4.47},{"$f":"F14*Dane!$E$26","v":5.56},{"$f":"G14*Dane!$E$26","v":5.07},{"$f":"H14*Dane!$E$26","v":5.79},{"$f":"I14*Dane!$E$26","v":6.16},{"$f":"S27*T25+S28","v":6.442},{"$f":"S27*U25+S28","v":6.865},{"$f":"J14*Dane!$E$26","v":7.57},{"$f":"K14*Dane!$E$26","v":8.58}]
[null,{"$f":"D14+9","v":12.129999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.26799999999999996},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.05444444444444437},{"$f":"(R26-Q26)/(R3-Q3)","v":0.14399999999999996},{"$f":"(S26-R26)/(S3-R3)","v":0.12333333333333336},{"$f":"(V26-S26)/(V3-S3)","v":0.14100000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.10099999999999998}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.77},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.489999999999998},6.51375,5.178888888888889,4.782,4.926666666666667,4.75,null,null,{"$f":"V26-V27*V25","v":5.550000000000001}]
[null,{"$f":"D9+9","v":{"v":12.879999999999999,"d":"12.88"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.129999999999999},{"$f":"O27*O25+O28","v":4.470000000000001},5.56,5.07,5.79,6.16,{"$f":"T26","v":6.442},{"$f":"U26","v":6.865},7.57,{"$f":"W26","v":8.58}]
[{"$nulls":11},"pod CWU","COP",{"$f":"D13","v":{"v":1.7240000000000002,"d":"1.72"}},{"v":1.814,"d":"1.81"},{"v":2.134,"d":"2.13"},{"v":2.596,"d":"2.60"},{"v":3.194,"d":"3.19"},{"v":3.424,"d":"3.42"},{"$f":"T25*S32+S33","v":3.5848},{"$f":"U25*S32+S33","v":3.8259999999999996},{"$f":"J13","v":4.228},{"$f":"K13","v":5.368}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.01799999999999997},{"$f":"(P31-O31)/(P25-O25)","v":0.03999999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.051333333333333356},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11959999999999997},{"$f":"(S31-R31)/(S25-R25)","v":0.07666666666666666},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08039999999999999},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11400000000000006}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.0839999999999996},{"$f":"O31-O32*O25","v":2.4139999999999997},{"$f":"P31-P32*P25","v":2.493333333333333},{"$f":"Q31-Q32*Q25","v":2.3568000000000002},{"$f":"R31-R32*R25","v":2.6573333333333333},{"$f":"S31-S32*$S$3","v":2.62},null,null,{"$f":"V31-V32*V25","v":1.9479999999999986}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7240000000000002},{"$f":"O32*O25+O33","v":1.814},2.1339999999999995,2.596,3.194,3.424,{"$f":"T31","v":3.5848},{"$f":"U31","v":3.8259999999999996},4.228,{"$f":"W31","v":5.368}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-4.662756598240465},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),(O17-$C$40)/($C$39-O16)))","v":-5.536912751677854},-4.589680589680588,-1.9522546419098137,-1.1983805668016163,-3.1714285714285757,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-3.1714285714285757},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-3.1714285714285757},-3.8529411764705843,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-3.8529411764705843}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-4.589680589680588},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-4.589680589680588},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-4.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D04","index":73,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.49},{"$f":"E7*Dane!$E$26","v":3.02},{"$f":"F7*Dane!$E$26","v":3.78},{"$f":"G7*Dane!$E$26","v":4.08},{"$f":"H7*Dane!$E$26","v":4.18},{"$f":"I7*Dane!$E$26","v":5.33},{"$f":"S5*T3+S6","v":5.558},{"$f":"$S$5*U3+$S$6","v":5.9},{"$f":"J7*Dane!$E$26","v":6.47},{"$f":"K7*Dane!$E$26","v":7.37}]
[null,"Q",null,2.49,3.02,3.81,4.08,4.18,5.33,6.47,7.37,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.10599999999999996},{"$f":"(P4-O4)/(P3-O3)","v":0.09499999999999997},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03333333333333336},{"$f":"(R4-Q4)/(R3-Q3)","v":0.019999999999999928},{"$f":"(S4-R4)/(S3-R3)","v":0.38333333333333347},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.11399999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.09000000000000004}]
[null,"COP",null,1.98,2.33,2.91,3.57,4.56,5.12,6.48,8.47,null,"b=",{"$f":"N4-N5*$N$3","v":4.609999999999999},{"$f":"O4-O5*O3","v":4.444999999999999},{"$f":"P4-P5*P3","v":4.013333333333334},{"$f":"Q4-Q5*Q3","v":4.04},{"$f":"R4-R5*R3","v":1.4966666666666653},{"$f":"S4-S5*$S$3","v":4.19},null,null,{"$f":"V4-V5*V3","v":4.669999999999999}]
[null,"Qmax",null,2.49,3.02,3.78,4.08,4.18,5.33,6.47,7.37,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.49},3.0199999999999996,3.7800000000000002,4.08,4.18,5.33,{"$f":"T4","v":5.558},{"$f":"U4","v":5.9},{"$f":"V5*V3+V6","v":6.47},{"$f":"W4","v":7.37}]
[null,"Q",null,2.62,3.02,3.78,3.99,4.78,5.55,6.74,7.69,null,"COP",{"$f":"D6","v":1.98},2.33,2.91,3.57,4.56,5.12,{"$f":"T3*S10+S11","v":5.392},{"$f":"U3*S10+S11","v":5.800000000000001},{"$f":"J6","v":6.48},{"$f":"K6","v":8.47}]
[null,"COP",null,1.74,1.95,2.36,2.54,3.49,3.79,4.75,6.06,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07000000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.07250000000000001},{"$f":"(Q9-P9)/(Q3-P3)","v":0.0733333333333333},{"$f":"(R9-Q9)/(R3-Q3)","v":0.19799999999999995},{"$f":"(S9-R9)/(S3-R3)","v":0.18666666666666684},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13600000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.199}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3800000000000003},{"$f":"O9-O10*O3","v":3.4175000000000004},{"$f":"P9-P10*P3","v":3.4233333333333333},{"$f":"Q9-Q10*Q3","v":3.174},{"$f":"R9-R10*R3","v":3.2533333333333316},{"$f":"S9-S10*$S$3","v":3.76},null,null,{"$f":"V9-V10*V3","v":2.5}]
[null,"Q",null,3.12,3.12,3.79,3.86,4.97,5.28,6.53,7.35,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7120000000000002,"d":"1.71"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.838,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.2,"d":"2.20"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.356,"d":"2.36"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.162,"d":"3.16"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.414,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.2620000000000005,"d":"4.26"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.416,"d":"5.42"}},null,"COP=",{"$f":"N10*N3+N11","v":1.98},{"$f":"O10*O3+O11","v":2.33},2.91,3.57,4.56,5.12,{"$f":"T9","v":5.392},{"$f":"U9","v":5.800000000000001},6.48,{"$f":"W9","v":8.47}]
[null,"Qmax",null,2.18,3.12,3.79,3.86,4.97,5.28,6.53,7.35,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.67,1.67,1.96,2.08,2.67,2.85,3.53,4.45,null,"Q",{"$f":"D9*Dane!$E$26","v":2.62},{"$f":"E9*Dane!$E$26","v":3.02},{"$f":"F9*Dane!$E$26","v":3.78},{"$f":"G9*Dane!$E$26","v":3.99},{"$f":"H9*Dane!$E$26","v":4.78},{"$f":"I9*Dane!$E$26","v":5.55},{"$f":"S16*T14+S17","v":5.788},{"$f":"$S$16*U14+$S$17","v":6.145},{"$f":"J9*Dane!$E$26","v":6.74},{"$f":"K9*Dane!$E$26","v":7.69}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.07999999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.09499999999999997},{"$f":"(Q15-P15)/(Q3-P3)","v":0.02333333333333338},{"$f":"(R15-Q15)/(R3-Q3)","v":0.158},{"$f":"(S15-R15)/(S3-R3)","v":0.25666666666666654},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.11900000000000004},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.09500000000000001}]
[null,"Napełnienie",{"$nulls":3},1.8,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.22},{"$f":"O15-O16*O3","v":4.444999999999999},{"$f":"P15-P16*P3","v":3.9433333333333334},{"$f":"Q15-Q16*Q3","v":3.6740000000000004},{"$f":"R15-R16*R3","v":2.9833333333333343},{"$f":"S15-S16*$S$3","v":4.359999999999999},null,null,{"$f":"V15-V16*V14","v":4.84}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},53,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.62},{"$f":"O16*O14+O17","v":3.0199999999999996},3.78,3.99,4.78,5.55,{"$f":"T15","v":5.788},{"$f":"U15","v":6.145},6.74,{"$f":"W15","v":7.69}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":1.74},1.95,2.36,2.54,3.49,3.79,{"$f":"T14*S21+S22","v":3.982},{"$f":"U14*S21+S22","v":4.27},{"$f":"J10","v":4.75},{"$f":"K10","v":6.06}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.041999999999999996},{"$f":"(P20-O20)/(P14-O14)","v":0.05124999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.020000000000000018},{"$f":"(R20-Q20)/(R14-Q14)","v":0.19000000000000003},{"$f":"(S20-R20)/(S14-R14)","v":0.09999999999999994},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.096},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13099999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.58},{"$f":"O20-O21*O14","v":2.71875},{"$f":"P20-P21*P14","v":2.5},{"$f":"Q20-Q21*Q14","v":2.16},{"$f":"R20-R21*R14","v":2.790000000000001},{"$f":"S20-S21*$S$3","v":2.83},null,null,{"$f":"V20-V21*V14","v":2.130000000000001}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,91 | 3,57 | 4,56"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7400000000000002},{"$f":"O21*O14+O22","v":1.9500000000000002},2.36,2.54,3.49,3.79,{"$f":"T20","v":3.982},{"$f":"U20","v":4.27},4.75,{"$f":"W20","v":6.06}]
[null,31109,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":11.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.18},{"$f":"E14*Dane!$E$26","v":3.12},{"$f":"F14*Dane!$E$26","v":3.79},{"$f":"G14*Dane!$E$26","v":3.86},{"$f":"H14*Dane!$E$26","v":4.97},{"$f":"I14*Dane!$E$26","v":5.28},{"$f":"S27*T25+S28","v":5.53},{"$f":"S27*U25+S28","v":5.905},{"$f":"J14*Dane!$E$26","v":6.53},{"$f":"K14*Dane!$E$26","v":7.35}]
[null,{"$f":"D14+9","v":11.18},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.188},{"$f":"(P26-O26)/(P3-O3)","v":0.08374999999999999},{"$f":"(Q26-P26)/(Q3-P3)","v":0.00777777777777776},{"$f":"(R26-Q26)/(R3-Q3)","v":0.22199999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.1033333333333335},{"$f":"(V26-S26)/(V3-S3)","v":0.125},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.08199999999999993}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.49},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.9399999999999995},4.37625,3.8444444444444446,3.416,4.246666666666665,4.03,null,null,{"$f":"V26-V27*V25","v":4.8900000000000015}]
[null,{"$f":"D9+9","v":{"v":11.620000000000001,"d":"11.62"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.1799999999999997},{"$f":"O27*O25+O28","v":3.12},3.79,3.86,4.97,5.28,{"$f":"T26","v":5.53},{"$f":"U26","v":5.905},6.53,{"$f":"W26","v":7.35}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7120000000000002,"d":"1.71"}},{"v":1.838,"d":"1.84"},{"v":2.2,"d":"2.20"},{"v":2.356,"d":"2.36"},{"v":3.162,"d":"3.16"},{"v":3.414,"d":"3.41"},{"$f":"T25*S32+S33","v":3.5836},{"$f":"U25*S32+S33","v":3.838},{"$f":"J13","v":4.2620000000000005},{"$f":"K13","v":5.416}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02519999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.017333333333333298},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1612},{"$f":"(S31-R31)/(S25-R25)","v":0.08400000000000007},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08480000000000003},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11539999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.2159999999999997},{"$f":"O31-O32*O25","v":2.51675},{"$f":"P31-P32*P25","v":2.3213333333333335},{"$f":"Q31-Q32*Q25","v":2.0336},{"$f":"R31-R32*R25","v":2.5739999999999994},{"$f":"S31-S32*$S$3","v":2.566},null,null,{"$f":"V31-V32*V25","v":1.9540000000000006}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7120000000000002},{"$f":"O32*O25+O33","v":1.8379999999999999},2.2,2.356,3.162,3.414,{"$f":"T31","v":3.5836},{"$f":"U31","v":3.838},4.2620000000000005,{"$f":"W31","v":5.416}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-0.33232628398791375},0.17187500000000192,1.883870967741934,1.8775510204081636,4.936986301369864,0.9144542772861346,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":0.9144542772861346},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":0.9144542772861346},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-0.5396825396825365},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-0.5396825396825365}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":1.883870967741934},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":1.883870967741934},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":1.9}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A16","index":74,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.483985200000001},{"$f":"E7*Dane!$E$26","v":7.5},{"$f":"F7*Dane!$E$26","v":11.35},{"$f":"G7*Dane!$E$26","v":11.6},{"$f":"H7*Dane!$E$26","v":16.7},{"$f":"I7*Dane!$E$26","v":17.69849696569921},{"$f":"S5*T3+S6","v":18.406436844327178},{"$f":"$S$5*U3+$S$6","v":19.46834666226913},{"$f":"J7*Dane!$E$26","v":21.23819635883905},{"$f":"K7*Dane!$E$26","v":22.937252067546176}]
[null,"Q",null,{"v":6.483985200000001,"d":"6.48"},{"v":7.5,"d":"7.50"},{"v":8.7,"d":"8.70"},{"v":9.2,"d":"9.20"},15.16,{"v":16.06642,"d":"16.07"},{"v":19.279704,"d":"19.28"},{"v":20.82208032,"d":"20.82"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20320295999999977},{"$f":"(P4-O4)/(P3-O3)","v":0.48124999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.027777777777777776},{"$f":"(R4-Q4)/(R3-Q3)","v":1.02},{"$f":"(S4-R4)/(S3-R3)","v":0.3328323218997369},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.3539699393139841},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16990557087071245}]
[null,"COP",null,{"v":1.59687,"d":"1.60"},{"v":2.2058823529411766,"d":"2.21"},2.72,3.19,{"v":4.4,"d":"4.40"},{"v":4.5549,"d":"4.55"},{"v":5.1925859999999995,"d":"5.19"},{"v":6.075325619999999,"d":"6.08"},null,"b=",{"$f":"N4-N5*$N$3","v":10.548044399999997},{"$f":"O4-O5*O3","v":14.71875},{"$f":"P4-P5*P3","v":11.544444444444444},{"$f":"Q4-Q5*Q3","v":9.559999999999999},{"$f":"R4-R5*R3","v":14.370173746701841},{"$f":"S4-S5*$S$3","v":14.158797572559369},null,null,{"$f":"V4-V5*V3","v":17.840084941424802}]
[{"$nulls":3},{"$f":"D5","v":{"v":6.483985200000001,"d":"6.48"}},{"$f":"E5","v":{"v":7.5,"d":"7.50"}},11.35,{"v":11.6,"d":"11.60"},{"v":16.7,"d":"16.70"},{"$f":"H7/H5*I5","v":17.69849696569921},{"$f":"I7/I5*J5","v":21.23819635883905},{"$f":"J7/J5*K5","v":22.937252067546176},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.483985200000001},7.500000000000001,11.35,11.599999999999998,16.7,17.69849696569921,{"$f":"T4","v":18.406436844327178},{"$f":"U4","v":19.46834666226913},{"$f":"V5*V3+V6","v":21.23819635883905},{"$f":"W4","v":22.937252067546176}]
[null,"Q",null,{"v":5.965266384000001,"d":"5.97"},{"v":6.3,"d":"6.30"},{"v":7.3950125,"d":"7.40"},{"$f":"(G5+G12)/2","v":{"v":9.504782608695653,"d":"9.50"}},{"$f":"(H5+H12)/2","v":{"v":14.674195250659633,"d":"14.67"}},{"$f":"(I5+I12)/2","v":{"v":15.557022664907652,"d":"15.56"}},{"$f":"(J5+J12)/2","v":{"v":18.667325614775727,"d":"18.67"}},{"$f":"(K5+K12)/2","v":{"v":20.159372288707125,"d":"20.16"}},null,"COP",{"$f":"D6","v":1.59687},2.2058823529411766,2.72,3.19,4.4,4.5549,{"$f":"T3*S10+S11","v":4.6824372},{"$f":"U3*S10+S11","v":4.873742999999999},{"$f":"J6","v":5.1925859999999995},{"$f":"K6","v":6.075325619999999}]
[null,"COP",null,{"v":1.3254020999999998,"d":"1.33"},{"v":1.7027027027027026,"d":"1.70"},{"v":2.0832623879876255,"d":"2.08"},{"v":2.4974674143430824,"d":"2.50"},{"v":3.344376968360384,"d":"3.34"},{"v":3.4868544827586203,"d":"3.49"},{"v":3.9750141103448273,"d":"3.98"},{"v":4.650766509103448,"d":"4.65"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.12180247058823532},{"$f":"(P9-O9)/(P3-O3)","v":0.06426470588235295},{"$f":"(Q9-P9)/(Q3-P3)","v":0.0522222222222222},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.0516333333333332},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.06376859999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.08827396199999997}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":4.0329194117647065},{"$f":"O9-O10*O3","v":3.1698529411764707},{"$f":"P9-P10*P3","v":3.0855555555555556},{"$f":"Q9-Q10*Q3","v":2.706},{"$f":"R9-R10*R3","v":4.038566666666668},{"$f":"S9-S10*$S$3","v":3.9172140000000004},null,null,{"$f":"V9-V10*V3","v":3.42710676}]
[null,"Q",null,5.97,{"v":6.3,"d":"6.30"},{"v":7.4,"d":"7.40"},{"$f":"7.78*(G7/G5)","v":{"v":9.809565217391304,"d":"9.81"}},{"$f":"12.88*(H7/H5)","v":{"v":14.188390501319263,"d":"14.19"}},{"$f":"13.66*(I7/I5)","v":{"v":15.047625329815304,"d":"15.05"}},{"$f":"16.39*(J7/J5)","v":{"v":18.054947229551452,"d":"18.05"}},{"$f":"17.698768272*(K7/K5)","v":{"v":19.49666425741425,"d":"19.50"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.23524126,"d":"1.24"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.5456216216216216,"d":"1.55"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.821386004221147,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.2727204486058494,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.0477461810162305,"d":"3.05"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.185288689655172,"d":"3.19"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.631229106206896,"d":"3.63"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.2485380542620685,"d":"4.25"}},null,"COP=",{"$f":"N10*N3+N11","v":1.59687},{"$f":"O10*O3+O11","v":2.2058823529411766},2.72,3.19,4.4,4.5549,{"$f":"T9","v":4.6824372},{"$f":"U9","v":4.873742999999999},5.1925859999999995,{"$f":"W9","v":6.075325619999999}]
[{"$nulls":3},{"$f":"D12","v":5.97},{"$f":"E12","v":{"v":6.3,"d":"6.30"}},{"v":7.4,"d":"7.40"},{"v":9.809565217391304,"d":"9.81"},{"v":14.188390501319263,"d":"14.19"},{"v":15.047625329815304,"d":"15.05"},{"v":18.054947229551452,"d":"18.05"},{"v":19.49666425741425,"d":"19.50"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.1,"d":"1.10"},1.31,{"v":1.4285714285714286,"d":"1.43"},{"v":1.9356,"d":"1.94"},{"v":2.6028,"d":"2.60"},{"v":2.7329399999999997,"d":"2.73"},{"v":3.1155515999999994,"d":"3.12"},{"v":3.6451953719999994,"d":"3.65"},null,"Q",{"$f":"D9*Dane!$E$26","v":5.965266384000001},{"$f":"E9*Dane!$E$26","v":6.3},{"$f":"F9*Dane!$E$26","v":7.3950125},{"$f":"G9*Dane!$E$26","v":9.504782608695653},{"$f":"H9*Dane!$E$26","v":14.674195250659633},{"$f":"I9*Dane!$E$26","v":15.557022664907652},{"$f":"S16*T14+S17","v":16.179083254881267},{"$f":"$S$16*U14+$S$17","v":17.11217413984169},{"$f":"J9*Dane!$E$26","v":18.667325614775727},{"$f":"K9*Dane!$E$26","v":20.159372288707125}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.0669467231999997},{"$f":"(P15-O15)/(P3-O3)","v":0.13687656250000002},{"$f":"(Q15-P15)/(Q3-P3)","v":0.23441890096618362},{"$f":"(R15-Q15)/(R3-Q3)","v":1.033882528392796},{"$f":"(S15-R15)/(S3-R3)","v":0.2942758047493399},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.31103029498680745},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1492046673931398}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.304200847999995},{"$f":"O15-O16*O3","v":8.3531484375},{"$f":"P15-P16*P3","v":9.035944806763286},{"$f":"Q15-Q16*Q3","v":7.437017551910061},{"$f":"R15-R16*R3","v":12.614264617414253},{"$f":"S15-S16*$S$3","v":12.446719715039578},null,null,{"$f":"V15-V16*V14","v":15.683232266912931}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.965266384000001},{"$f":"O16*O14+O17","v":6.299999999999999},7.395012500000001,9.504782608695653,14.674195250659633,15.557022664907652,{"$f":"T15","v":16.179083254881267},{"$f":"U15","v":17.11217413984169},18.667325614775727,{"$f":"W15","v":20.159372288707125}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.3254020999999998},1.7027027027027026,2.0832623879876255,2.4974674143430824,3.344376968360384,3.4868544827586203,{"$f":"T14*S21+S22","v":3.5844864082758616},{"$f":"U14*S21+S22","v":3.730934296551724},{"$f":"J10","v":3.9750141103448273},{"$f":"K10","v":4.650766509103448}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.07546012054054056},{"$f":"(P20-O20)/(P14-O14)","v":0.04756996066061536},{"$f":"(Q20-P20)/(Q14-P14)","v":0.04602278070616187},{"$f":"(R20-Q20)/(R14-Q14)","v":0.1693819108034603},{"$f":"(S20-R20)/(S14-R14)","v":0.04749250479941214},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.0488159627586207},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06757523987586209}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.834604510810811},{"$f":"O20-O21*O14","v":2.416252112611933},{"$f":"P20-P21*P14","v":2.4054218529307585},{"$f":"Q20-Q21*Q14","v":2.158703592736162},{"$f":"R20-R21*R14","v":3.011929434764499},{"$f":"S20-S21*$S$3","v":2.9986948551724133},null,null,{"$f":"V20-V21*V14","v":2.6235093128275855}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,72 | 3,19 | 4,4"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3254020999999998},{"$f":"O21*O14+O22","v":1.7027027027027026},2.0832623879876255,2.4974674143430824,3.344376968360384,3.4868544827586203,{"$f":"T20","v":3.5844864082758616},{"$f":"U20","v":3.730934296551724},3.9750141103448273,{"$f":"W20","v":4.650766509103448}]
[null,37672,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.483985200000001},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.97},{"$f":"E14*Dane!$E$26","v":{"v":6.3,"d":"6.30"}},{"$f":"F14*Dane!$E$26","v":{"v":7.4,"d":"7.40"}},{"$f":"G14*Dane!$E$26","v":{"v":9.809565217391304,"d":"9.81"}},{"$f":"H14*Dane!$E$26","v":{"v":14.188390501319263,"d":"14.19"}},{"$f":"I14*Dane!$E$26","v":{"v":15.047625329815304,"d":"15.05"}},{"$f":"S27*T25+S28","v":15.649089709762533},{"$f":"S27*U25+S28","v":16.551286279683378},{"$f":"J14*Dane!$E$26","v":18.054947229551452},{"$f":"K14*Dane!$E$26","v":19.49666425741425}]
[null,{"$f":"D14+9","v":14.969999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13750000000000007},{"$f":"(Q26-P26)/(Q3-P3)","v":0.26772946859903374},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8757650567855919},{"$f":"(S26-R26)/(S3-R3)","v":0.28641160949868016},{"$f":"(V26-S26)/(V3-S3)","v":0.3007321899736148},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.14417170278627972}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.483985200000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.29},8.3625,9.274106280193237,8.05803510382012,12.183509234828502,12.040303430079156,null,null,{"$f":"V26-V27*V25","v":15.171513173825858}]
[null,{"$f":"D9+9","v":{"v":14.965266384000001,"d":"14.97"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.97},{"$f":"O27*O25+O28","v":6.3},7.400000000000001,9.809565217391304,14.188390501319263,15.047625329815304,{"$f":"T26","v":15.649089709762533},{"$f":"U26","v":16.551286279683378},18.054947229551452,{"$f":"W26","v":19.49666425741425}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.23524126,"d":"1.24"}},{"v":1.5456216216216216,"d":"1.55"},{"v":1.821386004221147,"d":"1.82"},{"v":2.2727204486058494,"d":"2.27"},{"v":3.0477461810162305,"d":"3.05"},{"v":3.185288689655172,"d":"3.19"},{"$f":"T25*S32+S33","v":3.274476772965517},{"$f":"U25*S32+S33","v":3.408258897931034},{"$f":"J13","v":3.631229106206896},{"$f":"K13","v":4.2485380542620685}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.06207607232432433},{"$f":"(P31-O31)/(P25-O25)","v":0.03447054782494066},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05014827159830028},{"$f":"(R31-Q31)/(R25-Q25)","v":0.15500514648207622},{"$f":"(S31-R31)/(S25-R25)","v":0.04584750287964715},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.0445940416551724},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06173089480551726}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4767627064864866},{"$f":"O31-O32*O25","v":2.0626798389957317},{"$f":"P31-P32*P25","v":2.172423905409249},{"$f":"Q31-Q32*Q25","v":1.962710155641697},{"$f":"R31-R32*R25","v":2.7268136608587006},{"$f":"S31-S32*$S$3","v":2.739348273103448},null,null,{"$f":"V31-V32*V25","v":2.396611210096551}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.23524126},{"$f":"O32*O25+O33","v":1.5456216216216219},1.8213860042211472,2.2727204486058494,3.0477461810162305,3.185288689655172,{"$f":"T31","v":3.274476772965517},{"$f":"U31","v":3.408258897931034},3.631229106206896,{"$f":"W31","v":4.2485380542620685}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-14.124247062654586},-14.469026548672568,-27.86813186813187,-4.064257028112449,-17.693800375511188,-16.6827272310614,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-16.6827272310614},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-16.6827272310614},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-33.780442529619805},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-33.780442529619805}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-14.469026548672568},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-14.469026548672568},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-14.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A14","index":75,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A14"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.141119600000001},{"$f":"E7*Dane!$E$26","v":6.9},{"$f":"F7*Dane!$E$26","v":10.3},{"$f":"G7*Dane!$E$26","v":10.5},{"$f":"H7*Dane!$E$26","v":15.5},{"$f":"I7*Dane!$E$26","v":16.4312027818448},{"$f":"S5*T3+S6","v":17.08845089311859},{"$f":"$S$5*U3+$S$6","v":18.07432306002928},{"$f":"J7*Dane!$E$26","v":19.717443338213755},{"$f":"K7*Dane!$E$26","v":21.294838805270857}]
[null,"Q",null,{"v":6.141119600000001,"d":"6.14"},{"v":6.9,"d":"6.90"},7.95,{"v":8.7,"d":"8.70"},13.66,{"v":14.48066,"d":"14.48"},{"v":17.376792,"d":"17.38"},{"v":18.766935359999998,"d":"18.77"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.15177607999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.42500000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.022222222222222143},{"$f":"(R4-Q4)/(R3-Q3)","v":1},{"$f":"(S4-R4)/(S3-R3)","v":0.3104009272815998},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.32862405563689556},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.15773954670571017}]
[null,"COP",null,{"v":1.6434000000000002,"d":"1.64"},{"v":2.0909090909090913,"d":"2.09"},{"v":2.7,"d":"2.70"},3.32,{"v":4.5,"d":"4.50"},{"v":4.684050000000001,"d":"4.68"},{"v":5.339817000000001,"d":"5.34"},{"v":6.247585890000001,"d":"6.25"},null,"b=",{"$f":"N4-N5*$N$3","v":9.176641199999999},{"$f":"O4-O5*O3","v":13.275000000000002},{"$f":"P4-P5*P3","v":10.455555555555556},{"$f":"Q4-Q5*Q3","v":8.5},{"$f":"R4-R5*R3","v":13.327193509028803},{"$f":"S4-S5*$S$3","v":13.144962225475844},null,null,{"$f":"V4-V5*V3","v":16.562652404099552}]
[{"$nulls":3},{"$f":"D5","v":{"v":6.141119600000001,"d":"6.14"}},{"$f":"E5","v":{"v":6.9,"d":"6.90"}},{"v":10.3,"d":"10.30"},{"v":10.5,"d":"10.50"},{"v":15.5,"d":"15.50"},{"$f":"H7/H5*I5","v":16.4312027818448},{"$f":"I7/I5*J5","v":19.717443338213755},{"$f":"J7/J5*K5","v":21.294838805270857},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.1411196},6.900000000000001,10.3,10.5,15.5,16.4312027818448,{"$f":"T4","v":17.08845089311859},{"$f":"U4","v":18.07432306002928},{"$f":"V5*V3+V6","v":19.717443338213755},{"$f":"W4","v":21.294838805270857}]
[null,"Q",null,{"v":5.649830032000001,"d":"5.65"},{"v":5.9,"d":"5.90"},{"$f":"(F5+F12)/2","v":{"v":7.7970125786163536,"d":"7.80"}},{"$f":"(G5+G12)/2","v":{"v":8.797413793103448,"d":"8.80"}},{"$f":"(H5+H12)/2","v":{"v":13.416932650073205,"d":"13.42"}},{"v":13.394610499999999,"d":"13.39"},{"v":16.0735326,"d":"16.07"},{"v":17.359415207999998,"d":"17.36"},null,"COP",{"$f":"D6","v":1.6434000000000002},2.0909090909090913,2.7,3.32,4.5,4.684050000000001,{"$f":"T3*S10+S11","v":4.8152034000000015},{"$f":"U3*S10+S11","v":5.011933500000001},{"$f":"J6","v":5.339817000000001},{"$f":"K6","v":6.247585890000001}]
[null,"COP",null,{"v":1.364022,"d":"1.36"},{"v":1.6237629267207827,"d":"1.62"},{"v":2.042680150052027,"d":"2.04"},{"v":2.531391472883835,"d":"2.53"},{"v":3.422033164729032,"d":"3.42"},{"v":3.585721034482759,"d":"3.59"},{"v":4.087721979310346,"d":"4.09"},{"v":4.782634715793104,"d":"4.78"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.08950181818181821},{"$f":"(P9-O9)/(P3-O3)","v":0.07613636363636361},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06888888888888885},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23600000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.061350000000000314},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.0655767},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.09077688899999999}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.4334363636363645},{"$f":"O9-O10*O3","v":3.2329545454545454},{"$f":"P9-P10*P3","v":3.1822222222222223},{"$f":"Q9-Q10*Q3","v":2.848},{"$f":"R9-R10*R3","v":4.070549999999998},{"$f":"S9-S10*$S$3","v":4.028283000000001},null,null,{"$f":"V9-V10*V3","v":3.5242792200000013}]
[null,"Q",null,5.65,{"v":5.9,"d":"5.90"},{"$f":"5.9*(F7/F5)","v":{"v":7.644025157232706,"d":"7.64"}},{"$f":"7.37*(G7/G5)","v":{"v":8.894827586206898,"d":"8.89"}},{"$f":"11.61*(H7/H5)","v":{"v":13.17386530014641,"d":"13.17"}},{"$f":"12.31*(I7/I5)","v":{"v":13.96815519765739,"d":"13.97"}},{"$f":"14.77*(J7/J5)","v":{"v":16.759516837481694,"d":"16.76"}},{"$f":"15.95*(K7/K5)","v":{"v":18.09846266471449,"d":"18.10"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2704132000000001,"d":"1.27"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4782577560324697,"d":"1.48"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.8307362951594215,"d":"1.83"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.3156348837303007,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.123859898837419,"d":"3.12"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.275604620689655,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.734189267586208,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.369001443075862,"d":"4.37"}},null,"COP=",{"$f":"N10*N3+N11","v":1.6434000000000002},{"$f":"O10*O3+O11","v":2.0909090909090913},2.7,3.32,4.5,4.684050000000001,{"$f":"T9","v":4.8152034000000015},{"$f":"U9","v":5.011933500000001},5.339817000000001,{"$f":"W9","v":6.247585890000001}]
[{"$nulls":3},{"$f":"D12","v":5.65},{"$f":"E12","v":{"v":5.9,"d":"5.90"}},{"v":7.644025157232706,"d":"7.64"},{"v":8.894827586206898,"d":"8.89"},{"v":13.17386530014641,"d":"13.17"},{"v":13.96815519765739,"d":"13.97"},{"v":16.759516837481694,"d":"16.76"},{"v":18.09846266471449,"d":"18.10"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.13,1.26,{"v":1.512820512820513,"d":"1.51"},{"v":1.9919999999999998,"d":"1.99"},{"v":2.6766,"d":"2.68"},{"v":2.81043,"d":"2.81"},{"v":3.2038902000000005,"d":"3.20"},{"v":3.748551534,"d":"3.75"},null,"Q",{"$f":"D9*Dane!$E$26","v":5.649830032000001},{"$f":"E9*Dane!$E$26","v":5.9},{"$f":"F9*Dane!$E$26","v":7.7970125786163536},{"$f":"G9*Dane!$E$26","v":8.797413793103448},{"$f":"H9*Dane!$E$26","v":13.416932650073205},{"$f":"I9*Dane!$E$26","v":13.394610499999999},{"$f":"S16*T14+S17","v":13.93039492},{"$f":"$S$16*U14+$S$17","v":14.73407155},{"$f":"J9*Dane!$E$26","v":16.0735326},{"$f":"K9*Dane!$E$26","v":17.359415207999998}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.05003399359999996},{"$f":"(P15-O15)/(P3-O3)","v":0.23712657232704415},{"$f":"(Q15-P15)/(Q3-P3)","v":0.11115569049856609},{"$f":"(R15-Q15)/(R3-Q3)","v":0.9239037713939513},{"$f":"(S15-R15)/(S3-R3)","v":-7.4407166910687534E-3},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.26789221000000013},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1285882607999998}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.650509904},{"$f":"O15-O16*O3","v":9.456898584905662},{"$f":"P15-P16*P3","v":8.575102412106316},{"$f":"Q15-Q16*Q3","v":6.949606250315545},{"$f":"R15-R16*R3","v":13.469017666910686},{"$f":"S15-S16*$S$3","v":10.715688399999998},null,null,{"$f":"V15-V16*V14","v":13.501767384000004}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.649830032000001},{"$f":"O16*O14+O17","v":5.9},7.7970125786163536,8.797413793103448,13.416932650073205,13.394610499999999,{"$f":"T15","v":13.93039492},{"$f":"U15","v":14.73407155},16.0735326,{"$f":"W15","v":17.359415207999998}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.364022},1.6237629267207827,2.042680150052027,2.531391472883835,3.422033164729032,3.585721034482759,{"$f":"T14*S21+S22","v":3.6861212234482763},{"$f":"U14*S21+S22","v":3.836721506896552},{"$f":"J10","v":4.087721979310346},{"$f":"K10","v":4.782634715793104}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05194818534415653},{"$f":"(P20-O20)/(P14-O14)","v":0.052364652916405546},{"$f":"(Q20-P20)/(Q14-P14)","v":0.054301258092423095},{"$f":"(R20-Q20)/(R14-Q14)","v":0.17812833836903944},{"$f":"(S20-R20)/(S14-R14)","v":0.05456262325124225},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.05020009448275871},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06949127364827579}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.402985706883131},{"$f":"O20-O21*O14","v":2.409232720466866},{"$f":"P20-P21*P14","v":2.4227889566989886},{"$f":"Q20-Q21*Q14","v":2.175134796145756},{"$f":"R20-R21*R14","v":3.040094801970336},{"$f":"S20-S21*$S$3","v":3.0837200896551717},null,null,{"$f":"V20-V21*V14","v":2.69789650634483}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,32 | 4,5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3640220000000003},{"$f":"O21*O14+O22","v":1.623762926720783},2.042680150052027,2.531391472883835,3.422033164729032,3.585721034482759,{"$f":"T20","v":3.6861212234482763},{"$f":"U20","v":3.836721506896552},4.087721979310346,{"$f":"W20","v":4.782634715793104}]
[null,36761,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.1411196},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.65},{"$f":"E14*Dane!$E$26","v":{"v":5.9,"d":"5.90"}},{"$f":"F14*Dane!$E$26","v":{"v":7.644025157232706,"d":"7.64"}},{"$f":"G14*Dane!$E$26","v":{"v":8.894827586206898,"d":"8.89"}},{"$f":"H14*Dane!$E$26","v":{"v":13.17386530014641,"d":"13.17"}},{"$f":"I14*Dane!$E$26","v":{"v":13.96815519765739,"d":"13.97"}},{"$f":"S27*T25+S28","v":14.526427525622251},{"$f":"S27*U25+S28","v":15.363836017569543},{"$f":"J14*Dane!$E$26","v":16.759516837481694},{"$f":"K14*Dane!$E$26","v":18.09846266471449}]
[null,{"$f":"D14+9","v":14.65},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.05},{"$f":"(P26-O26)/(P3-O3)","v":0.2180031446540882},{"$f":"(Q26-P26)/(Q3-P3)","v":0.13897804766379906},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8558075427879025},{"$f":"(S26-R26)/(S3-R3)","v":0.26476329917032676},{"$f":"(V26-S26)/(V3-S3)","v":0.2791361639824304},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.1338945827232795}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.1411196},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":6.65},9.170047169811323,8.6168714908793,7.183212500631092,11.320522205954124,11.176793557833086,null,null,{"$f":"V26-V27*V25","v":14.081625183016104}]
[null,{"$f":"D9+9","v":{"v":14.649830032,"d":"14.65"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.65},{"$f":"O27*O25+O28","v":5.8999999999999995},7.644025157232706,8.894827586206898,13.17386530014641,13.96815519765739,{"$f":"T26","v":14.526427525622251},{"$f":"U26","v":15.363836017569543},16.759516837481694,{"$f":"W26","v":18.09846266471449}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2704132000000001,"d":"1.27"}},{"v":1.4782577560324697,"d":"1.48"},{"v":1.8307362951594215,"d":"1.83"},{"v":2.3156348837303007,"d":"2.32"},{"v":3.123859898837419,"d":"3.12"},{"v":3.275604620689655,"d":"3.28"},{"$f":"T25*S32+S33","v":3.367321550068966},{"$f":"U25*S32+S33","v":3.504896944137932},{"$f":"J13","v":3.734189267586208},{"$f":"K13","v":4.369001443075862}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.041568911206493905},{"$f":"(P31-O31)/(P25-O25)","v":0.04405981739086898},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05387762095231991},{"$f":"(R31-Q31)/(R25-Q25)","v":0.16164500302142368},{"$f":"(S31-R31)/(S25-R25)","v":0.05058157395074536},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.045858464689655286},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06348121754896541}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.1017914241298783},{"$f":"O31-O32*O25","v":2.1391550168955042},{"$f":"P31-P32*P25","v":2.2078796418256608},{"$f":"Q31-Q32*Q25","v":1.9923448776874533},{"$f":"R31-R32*R25","v":2.7697888811822016},{"$f":"S31-S32*$S$3","v":2.8170199737931023},null,null,{"$f":"V31-V32*V25","v":2.4645649166069}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2704132000000001},{"$f":"O32*O25+O33","v":1.4782577560324697},1.8307362951594213,2.3156348837303007,3.123859898837419,3.275604620689655,{"$f":"T31","v":3.367321550068966},{"$f":"U31","v":3.504896944137932},3.734189267586208,{"$f":"W31","v":4.369001443075862}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-12.412256107128668},-13.500000000000004,-24.089887640449447,-3.265306122448979,-16.487071761058132,-15.615221443964495,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-15.615221443964495},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-15.615221443964495},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-31.516608377483838},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-31.516608377483838}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-13.500000000000004},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-13.500000000000004},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-13.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A12","index":76,"n_rows":48,"n_cols":30,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A12"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":5.27},{"$f":"E7*Dane!$E$26","v":6.3},{"$f":"F7*Dane!$E$26","v":9},{"$f":"G7*Dane!$E$26","v":10},{"$f":"H7*Dane!$E$26","v":14},{"$f":"I7*Dane!$E$26","v":14.758702608695653},{"$f":"S5*T3+S6","v":15.349050713043479},{"$f":"$S$5*U3+$S$6","v":16.23457286956522},{"$f":"J7*Dane!$E$26","v":17.710443130434783},{"$f":"K7*Dane!$E$26","v":19.127278580869564},null,{"$f":"N5*$Y$24+N6","v":11.493775000000001},14.809218750000001,10.912500000000001,16.57,14.812444043478262,14.82142709478261]
[null,"Q",null,{"v":5.274038,"d":"5.27"},{"v":6.3,"d":"6.30"},{"v":7.4,"d":"7.40"},7.45,{"v":11.5,"d":"11.50"},{"v":12.12322,"d":"12.12"},{"v":14.547863999999999,"d":"14.55"},{"v":15.71169312,"d":"15.71"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20600000000000004},{"$f":"(P4-O4)/(P3-O3)","v":0.3375},{"$f":"(Q4-P4)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8},{"$f":"(S4-R4)/(S3-R3)","v":0.2529008695652178},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2951740521739129},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1416835450434782}]
[null,"COP",null,{"v":1.5939000000000003,"d":"1.59"},{"v":1.8529411764705883,"d":"1.85"},2.73,3.31,4.45,{"v":4.65885,"d":"4.66"},{"v":5.311089,"d":"5.31"},{"v":6.21397413,"d":"6.21"},null,"b=",{"$f":"N4-N5*$N$3","v":9.39},{"$f":"O4-O5*O3","v":11.3625},{"$f":"P4-P5*P3","v":9.777777777777779},{"$f":"Q4-Q5*Q3","v":8.4},{"$f":"R4-R5*R3","v":12.229693913043475},{"$f":"S4-S5*$S$3","v":11.806962086956524},null,null,{"$f":"V4-V5*V3","v":14.87677222956522}]
[{"$nulls":3},{"$f":"5.27","v":5.27},{"$f":"6.3","v":{"v":6.3,"d":"6.30"}},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"$f":"H7/H5*I5","v":14.758702608695653},{"$f":"I7/I5*J5","v":17.710443130434783},{"$f":"J7/J5*K5","v":19.127278580869564},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":5.27},6.300000000000001,9,10,14,14.758702608695653,{"$f":"T4","v":15.349050713043479},{"$f":"U4","v":16.23457286956522},{"$f":"V5*V3+V6","v":17.710443130434783},{"$f":"W4","v":19.127278580869564}]
[null,"Q",null,{"v":4.852114960000001,"d":"4.85"},{"$f":"(E7/E5)*5.3","v":{"v":5.3,"d":"5.30"}},{"$f":"(F7/F5)*6.08","v":{"v":7.394594594594595,"d":"7.39"}},{"$f":"(G7/G5)*6.86","v":{"v":9.208053691275168,"d":"9.21"}},{"$f":"(H7/H5)*6.86","v":{"v":8.351304347826089,"d":"8.35"}},{"v":11.2139785,"d":"11.21"},{"v":13.456774199999998,"d":"13.46"},{"v":14.533316136,"d":"14.53"},null,"COP",{"$f":"D6","v":1.5939000000000003},1.8529411764705883,2.73,3.31,4.45,4.65885,{"$f":"T3*S10+S11","v":4.7892978},{"$f":"U3*S10+S11","v":4.9849695},{"$f":"J6","v":5.311089},{"$f":"K6","v":6.21397413}]
[null,"COP",null,{"v":1.3229370000000003,"d":"1.32"},{"v":1.3947368421052633,"d":"1.39"},{"v":1.8555402239827932,"d":"1.86"},{"v":2.4909994752904505,"d":"2.49"},{"v":3.403093073677997,"d":"3.40"},{"v":3.56643,"d":"3.57"},{"v":4.0657302,"d":"4.07"},{"v":4.756904334,"d":"4.76"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.0518082352941176},{"$f":"(P9-O9)/(P3-O3)","v":0.10963235294117646},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06444444444444446},{"$f":"(R9-Q9)/(R3-Q3)","v":0.22800000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.06961666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.06522389999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.09028851300000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.6300647058823525},{"$f":"O9-O10*O3","v":3.497426470588235},{"$f":"P9-P10*P3","v":3.181111111111111},{"$f":"Q9-Q10*Q3","v":2.854},{"$f":"R9-R10*R3","v":3.9626833333333336},{"$f":"S9-S10*$S$3","v":4.006611},null,null,{"$f":"V9-V10*V3","v":3.505318739999999}]
[null,"Q",null,{"$f":"D9","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E9","v":{"v":5.3,"d":"5.30"}},{"$f":"(F7/F5)*5.5","v":{"v":6.6891891891891895,"d":"6.69"}},{"$f":"(G7/G5)*6.33","v":{"v":8.496644295302014,"d":"8.50"}},{"$f":"(H7/H5)*10.61","v":{"v":12.916521739130435,"d":"12.92"}},{"$f":"(I7/I5)*11.21","v":{"v":13.646956521739133,"d":"13.65"}},{"$f":"(J7/J5)*13.46","v":{"v":16.38608695652174,"d":"16.39"}},{"$f":"(K7/K5)*14.53","v":{"v":17.688695652173912,"d":"17.69"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2337622000000001,"d":"1.23"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.256842105263158,"d":"1.26"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.724435245500787,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.2673996851742704,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.1067358442067983,"d":"3.11"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.257982,"d":"3.26"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.71409948,"d":"3.71"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.345496391599999,"d":"4.35"}},null,"COP=",{"$f":"N10*N3+N11","v":1.5939000000000005},{"$f":"O10*O3+O11","v":1.852941176470588},2.73,3.31,4.45,4.65885,{"$f":"T9","v":4.7892978},{"$f":"U9","v":4.9849695},5.311089,{"$f":"W9","v":6.21397413}]
[{"$nulls":3},{"$f":"D12","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E12","v":{"v":5.3,"d":"5.30"}},{"v":6.6891891891891895,"d":"6.69"},{"v":8.496644295302014,"d":"8.50"},{"v":12.916521739130435,"d":"12.92"},{"v":13.646956521739133,"d":"13.65"},{"v":16.38608695652174,"d":"16.39"},{"v":17.688695652173912,"d":"17.69"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP",null,{"v":1.1,"d":"1.10"},1.05,{"v":1.5277777777777777,"d":"1.53"},{"v":1.932,"d":"1.93"},{"v":2.6622,"d":"2.66"},{"v":2.79531,"d":"2.80"},{"v":3.1866534,"d":"3.19"},{"v":3.7283844779999997,"d":"3.73"},null,"Q",{"$f":"D9*Dane!$E$26","v":4.852114960000001},{"$f":"E9*Dane!$E$26","v":5.3},{"$f":"F9*Dane!$E$26","v":7.394594594594595},{"$f":"G9*Dane!$E$26","v":9.208053691275168},{"$f":"H9*Dane!$E$26","v":8.351304347826089},{"$f":"I9*Dane!$E$26","v":11.2139785},{"$f":"S16*T14+S17","v":11.66253764},{"$f":"$S$16*U14+$S$17","v":12.335376349999999},{"$f":"J9*Dane!$E$26","v":13.456774199999998},{"$f":"K9*Dane!$E$26","v":14.533316136},null,{"$f":"N16*$Y$24+N17","v":7.558460314199996},11.901245777027025,10.862835116996191,7.800842894660056,11.416751252445652,11.261637908625]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08957700799999983},{"$f":"(P15-O15)/(P3-O3)","v":0.26182432432432434},{"$f":"(Q15-P15)/(Q3-P3)","v":0.2014954551867304},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.17134986868981592},{"$f":"(S15-R15)/(S3-R3)","v":0.9542247173913037},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.22427956999999984},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.10765419360000017}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.643655119999997},{"$f":"O15-O16*O3","v":9.227364864864864},{"$f":"P15-P16*P3","v":8.805062780901707},{"$f":"Q15-Q16*Q3","v":9.5507534286548},{"$f":"R15-R16*R3","v":1.671731326086963},{"$f":"S15-S16*$S$3","v":8.971182800000001},null,null,{"$f":"V15-V16*V14","v":11.303690327999995}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.852114960000001},{"$f":"O16*O14+O17","v":5.299999999999999},7.394594594594595,9.208053691275168,8.351304347826089,11.2139785,{"$f":"T15","v":11.66253764},{"$f":"U15","v":12.335376349999999},13.456774199999998,{"$f":"W15","v":14.533316136}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.3229370000000003},1.3947368421052633,1.8555402239827932,2.4909994752904505,3.403093073677997,3.56643,{"$f":"T14*S21+S22","v":3.66629004},{"$f":"U14*S21+S22","v":3.8160800999999998},{"$f":"J10","v":4.0657302},{"$f":"K10","v":4.756904334}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.014359968421052605},{"$f":"(P20-O20)/(P14-O14)","v":0.05760042273469124},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0706065834786286},{"$f":"(R20-Q20)/(R14-Q14)","v":0.18241871967750933},{"$f":"(S20-R20)/(S14-R14)","v":0.05444564210733427},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.04993002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06911741339999997}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":1.6101363684210523},{"$f":"O20-O21*O14","v":2.258743183125632},{"$f":"P20-P21*P14","v":2.3497863083331936},{"$f":"Q20-Q21*Q14","v":2.126162035935432},{"$f":"R20-R21*R14","v":3.0219735789266573},{"$f":"S20-S21*$S$3","v":3.0671298},null,null,{"$f":"V20-V21*V14","v":2.6833819320000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,73 | 3,31 | 4,45"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3229370000000003},{"$f":"O21*O14+O22","v":1.3947368421052633},1.8555402239827934,2.4909994752904505,3.403093073677997,3.56643,{"$f":"T20","v":3.66629004},{"$f":"U20","v":3.8160800999999998},4.0657302,{"$f":"W20","v":4.756904334},null,{"$f":"Bilans!F293","v":10.2125}]
[null,35204,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":14.274038000000001},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E14*Dane!$E$26","v":{"v":5.3,"d":"5.30"}},{"$f":"F14*Dane!$E$26","v":{"v":6.6891891891891895,"d":"6.69"}},{"$f":"G14*Dane!$E$26","v":{"v":8.496644295302014,"d":"8.50"}},{"$f":"H14*Dane!$E$26","v":{"v":12.916521739130435,"d":"12.92"}},{"$f":"I14*Dane!$E$26","v":{"v":13.646956521739133,"d":"13.65"}},{"$f":"S27*T25+S28","v":14.194782608695654},{"$f":"S27*U25+S28","v":15.016521739130436},{"$f":"J14*Dane!$E$26","v":16.38608695652174},{"$f":"K14*Dane!$E$26","v":17.688695652173912},null,{"$f":"N27*$Y$24+N28","v":7.558460314199996},9.678116554054055,10.145947079629966,15.756292996790194,13.698695652173917,13.705163043478263]
[null,{"$f":"D14+9","v":13.852114960000002},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.08957700799999983},{"$f":"(P26-O26)/(P3-O3)","v":0.1736486486486487},{"$f":"(Q26-P26)/(Q3-P3)","v":0.20082834512364714},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8839754887656841},{"$f":"(S26-R26)/(S3-R3)","v":0.24347826086956617},{"$f":"(V26-S26)/(V3-S3)","v":0.27391304347826073},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.13026086956521715}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.274038000000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":6.643655119999997},7.9047297297297305,8.094987605054719,6.728693317770645,11.212173913043472,10.907826086956526,null,null,{"$f":"V26-V27*V25","v":13.780869565217397}]
[null,{"$f":"D9+9","v":{"v":13.852114960000002,"d":"13.85"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":4.852114960000001},{"$f":"O27*O25+O28","v":5.3},6.6891891891891895,8.496644295302014,12.916521739130435,13.646956521739133,{"$f":"T26","v":14.194782608695654},{"$f":"U26","v":15.016521739130436},16.38608695652174,{"$f":"W26","v":17.688695652173912}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2337622000000001,"d":"1.23"}},{"v":1.256842105263158,"d":"1.26"},{"v":1.724435245500787,"d":"1.72"},{"v":2.2673996851742704,"d":"2.27"},{"v":3.1067358442067983,"d":"3.11"},{"v":3.257982,"d":"3.26"},{"$f":"T25*S32+S33","v":3.349205496},{"$f":"U25*S32+S33","v":3.48604074},{"$f":"J13","v":3.71409948},{"$f":"K13","v":4.345496391599999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.004615981052631568},{"$f":"(P31-O31)/(P25-O25)","v":0.058449142529703624},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0603293821859426},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1678672318065056},{"$f":"(S31-R31)/(S25-R25)","v":0.050415385264400626},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.045611747999999966},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06313969115999996}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.3260818210526315},{"$f":"O31-O32*O25","v":2.1335792432087124},{"$f":"P31-P32*P25","v":2.1467409208023853},{"$f":"Q31-Q32*Q25","v":1.9316652215612593},{"$f":"R31-R32*R25","v":2.753828147355994},{"$f":"S31-S32*$S$3","v":2.8018645200000005},null,null,{"$f":"V31-V32*V25","v":2.4513056568000007}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2337622000000001},{"$f":"O32*O25+O33","v":1.256842105263158},1.724435245500787,2.2673996851742704,3.1067358442067983,3.257982,{"$f":"T31","v":3.349205496},{"$f":"U31","v":3.48604074},3.71409948,{"$f":"W31","v":4.345496391599999}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-11.345707656612529},-12.200000000000001,-15.702479338842977,-3.8048780487804876,-16.17426208091179,-14.04714836585802,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-14.04714836585802},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-14.04714836585802},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-28.29898524171525},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-28.29898524171525}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-12.200000000000001},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-12.200000000000001},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-12.2}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"B08","index":77,"n_rows":48,"n_cols":27,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.98},{"$f":"E7*Dane!$E$26","v":6.29},{"$f":"F7*Dane!$E$26","v":7.5},{"$f":"G7*Dane!$E$26","v":9},{"$f":"H7*Dane!$E$26","v":12},{"$f":"I7*Dane!$E$26","v":12.549482919721902},{"$f":"S5*T3+S6","v":13.48570704591166},{"$f":"$S$5*U3+$S$6","v":14.890043235196298},{"$f":"J7*Dane!$E$26","v":17.230603550670697},{"$f":"K7*Dane!$E$26","v":18.80205248404415}]
[null,"Q",null,4.98,6.29,7.5,6,8.13,7.94,8.28,9.91,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2619999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.15125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.16666666666666666},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6},{"$f":"(S4-R4)/(S3-R3)","v":0.18316097324063385},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.4681120630948795},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.15714489333734533}]
[null,"COP",null,1.9,2.22,2.7,3.6,4.66,4.99,6.57,5.99,null,"b=",{"$f":"N4-N5*$N$3","v":10.219999999999999},{"$f":"O4-O5*O3","v":8.55875},{"$f":"P4-P5*P3","v":8.666666666666666},{"$f":"Q4-Q5*Q3","v":7.8},{"$f":"R4-R5*R3","v":10.717873187315563},{"$f":"S4-S5*$S$3","v":7.868362288773106},null,null,{"$f":"V4-V5*V3","v":14.08770568392379}]
[{"$nulls":3},{"$f":"D5","v":4.98},{"$f":"E5","v":6.29},{"$f":"F5","v":7.5},9,12,{"$f":"H7/H5*I5*I6/H6","v":12.549482919721902},{"$f":"I7/I5*J5*J6/I6","v":17.230603550670697},{"$f":"J7/J5*K5*K6/J6","v":18.80205248404415},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.98},6.29,7.5,9,12,12.549482919721902,{"$f":"T4","v":13.48570704591166},{"$f":"U4","v":14.890043235196298},{"$f":"V5*V3+V6","v":17.230603550670697},{"$f":"W4","v":18.80205248404415}]
[null,"Q",null,4.63,5.91,6.87,7.89,8.46,8.98,9.14,8.01,null,"COP",{"$f":"D6","v":1.9},2.22,2.7,3.6,4.66,4.99,{"$f":"T3*S10+S11","v":5.306},{"$f":"U3*S10+S11","v":5.78},{"$f":"J6","v":6.57},{"$f":"K6","v":5.99}]
[null,"COP",null,1.58,1.84,2.28,3.18,3.41,3.62,4.23,4.74,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06400000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.06},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09999999999999999},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21200000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.11000000000000003},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.158},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-0.05800000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.180000000000001},{"$f":"O9-O10*O3","v":3.12},{"$f":"P9-P10*P3","v":3.4000000000000004},{"$f":"Q9-Q10*Q3","v":3.176},{"$f":"R9-R10*R3","v":3.8899999999999997},{"$f":"S9-S10*$S$3","v":3.41},null,null,{"$f":"V9-V10*V3","v":7.73}]
[null,"Q",null,{"v":3,"d":"3.00"},3.32,6.88,7.71,9.67,9.54,9.92,9.36,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.304,"d":"1.30"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4600000000000002,"d":"1.46"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.06},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.684,"d":"2.68"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.118,"d":"3.12"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.3040000000000003,"d":"3.30"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.6940000000000004,"d":"3.69"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.168,"d":"4.17"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9},{"$f":"O10*O3+O11","v":2.22},2.7,3.6,4.66,4.99,{"$f":"T9","v":5.306},{"$f":"U9","v":5.78},6.57,{"$f":"W9","v":5.99}]
[{"$nulls":3},{"$f":"D12","v":{"v":3,"d":"3.00"}},{"$f":"E12","v":3.32},6.88,7.71,9.67,9.54,9.92,9.36,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,0.89,0.89,1.73,1.94,2.68,2.83,2.89,3.31,null,"Q",{"$f":"D9*Dane!$E$26","v":4.63},{"$f":"E9*Dane!$E$26","v":5.91},{"$f":"F9*Dane!$E$26","v":6.87},{"$f":"G9*Dane!$E$26","v":7.89},{"$f":"H9*Dane!$E$26","v":8.46},{"$f":"I9*Dane!$E$26","v":8.98},{"$f":"S16*T14+S17","v":9.012},{"$f":"$S$16*U14+$S$17","v":9.06},{"$f":"J9*Dane!$E$26","v":9.14},{"$f":"K9*Dane!$E$26","v":8.01}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.25600000000000006},{"$f":"(P15-O15)/(P3-O3)","v":0.12},{"$f":"(Q15-P15)/(Q3-P3)","v":0.11333333333333329},{"$f":"(R15-Q15)/(R3-Q3)","v":0.11400000000000024},{"$f":"(S15-R15)/(S3-R3)","v":0.1733333333333332},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.016000000000000014},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.11300000000000007}]
[null,"Napełnienie",{"$nulls":3},1.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":9.75},{"$f":"O15-O16*O3","v":7.71},{"$f":"P15-P16*P3","v":7.663333333333333},{"$f":"Q15-Q16*Q3","v":7.661999999999999},{"$f":"R15-R16*R3","v":7.246666666666668},{"$f":"S15-S16*$S$3","v":8.82},null,null,{"$f":"V15-V16*V14","v":11.400000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},63,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.629999999999999},{"$f":"O16*O14+O17","v":5.91},6.87,7.89,8.46,8.98,{"$f":"T15","v":9.012},{"$f":"U15","v":9.06},9.14,{"$f":"W15","v":8.01}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},63,{"$nulls":6},"COP",{"$f":"D10","v":1.58},1.84,2.28,3.18,3.41,3.62,{"$f":"T14*S21+S22","v":3.742},{"$f":"U14*S21+S22","v":3.9250000000000003},{"$f":"J10","v":4.23},{"$f":"K10","v":4.74}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.052000000000000005},{"$f":"(P20-O20)/(P14-O14)","v":0.054999999999999966},{"$f":"(Q20-P20)/(Q14-P14)","v":0.10000000000000003},{"$f":"(R20-Q20)/(R14-Q14)","v":0.046},{"$f":"(S20-R20)/(S14-R14)","v":0.06999999999999999},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.06100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.050999999999999976}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.62},{"$f":"O20-O21*O14","v":2.6649999999999996},{"$f":"P20-P21*P14","v":2.98},{"$f":"Q20-Q21*Q14","v":3.088},{"$f":"R20-R21*R14","v":2.9200000000000004},{"$f":"S20-S21*$S$3","v":3.01},null,null,{"$f":"V20-V21*V14","v":3.210000000000001}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,6 | 4,66"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.58},{"$f":"O21*O14+O22","v":1.84},2.28,3.18,3.41,3.62,{"$f":"T20","v":3.742},{"$f":"U20","v":3.9250000000000003},4.23,{"$f":"W20","v":4.74}]
[null,29055,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":10.98},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":3,"d":"3.00"}},{"$f":"E14*Dane!$E$26","v":3.32},{"$f":"F14*Dane!$E$26","v":6.88},{"$f":"G14*Dane!$E$26","v":7.71},{"$f":"H14*Dane!$E$26","v":9.67},{"$f":"I14*Dane!$E$26","v":9.54},{"$f":"S27*T25+S28","v":9.616},{"$f":"S27*U25+S28","v":9.73},{"$f":"J14*Dane!$E$26","v":9.92},{"$f":"K14*Dane!$E$26","v":9.36}]
[null,{"$f":"D14+6","v":{"v":9,"d":"9.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.445},{"$f":"(Q26-P26)/(Q3-P3)","v":0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.392},{"$f":"(S26-R26)/(S3-R3)","v":-0.04333333333333359},{"$f":"(V26-S26)/(V3-S3)","v":0.038000000000000075},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.05600000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.98},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.279999999999999},9.995,7.525555555555556,6.926,9.973333333333334,9.159999999999998,null,null,{"$f":"V26-V27*V25","v":11.040000000000001}]
[null,{"$f":"D9+6","v":10.629999999999999},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3},{"$f":"O27*O25+O28","v":3.3199999999999994},6.880000000000001,7.71,9.67,9.54,{"$f":"T26","v":9.616},{"$f":"U26","v":9.73},9.92,{"$f":"W26","v":9.36}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.304,"d":"1.30"}},{"v":1.4600000000000002,"d":"1.46"},2.06,{"v":2.684,"d":"2.68"},{"v":3.118,"d":"3.12"},{"v":3.3040000000000003,"d":"3.30"},{"$f":"T25*S32+S33","v":3.3820000000000006},{"$f":"U25*S32+S33","v":3.4990000000000006},{"$f":"J13","v":3.6940000000000004},{"$f":"K13","v":4.168},{"$nulls":3},{"$f":"-8.5*O27+O28","v":6.212499999999999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.031200000000000026},{"$f":"(P31-O31)/(P25-O25)","v":0.07499999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06933333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.08679999999999995},{"$f":"(S31-R31)/(S25-R25)","v":0.06200000000000013},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.039000000000000014},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.04739999999999998}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9280000000000006},{"$f":"O31-O32*O25","v":2.585},{"$f":"P31-P32*P25","v":2.5453333333333337},{"$f":"Q31-Q32*Q25","v":2.5104},{"$f":"R31-R32*R25","v":2.683999999999999},{"$f":"S31-S32*$S$3","v":2.914},null,null,{"$f":"V31-V32*V25","v":2.746000000000001}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.304},{"$f":"O32*O25+O33","v":1.4600000000000002},2.0600000000000005,2.684,3.118,3.3040000000000003,{"$f":"T31","v":3.3820000000000006},{"$f":"U31","v":3.4990000000000006},3.6940000000000004,{"$f":"W31","v":4.168}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-11.745379876796715},-10.787375415282392,-10.638297872340424,-4,-15.233874855668226,-4.85976578409661,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-4.85976578409661},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-4.85976578409661},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-25.08918960081476},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-25.08918960081476}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-10.787375415282392},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-10.787375415282392},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-10.8}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"B06","index":78,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3},{"$f":"E7*Dane!$E$26","v":3.5},{"$f":"F7*Dane!$E$26","v":4.5},{"$f":"G7*Dane!$E$26","v":5},{"$f":"H7*Dane!$E$26","v":6.6},{"$f":"I7*Dane!$E$26","v":7.279734219269103},{"$f":"S5*T3+S6","v":7.540664451827243},{"$f":"$S$5*U3+$S$6","v":7.932059800664453},{"$f":"J7*Dane!$E$26","v":8.584385382059802},{"$f":"K7*Dane!$E$26","v":8.463787375415283}]
[null,"Q",null,2.7,3.27,4.42,4.43,6.02,6.64,7.83,7.72,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.31999999999999995},{"$f":"(S4-R4)/(S3-R3)","v":0.22657807308970104},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.1304651162790699},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.012059800664451892}]
[null,"COP",null,1.88,2.22,2.75,3.74,4.9,4.94,5.3,5.67,null,"b=",{"$f":"N4-N5*$N$3","v":5},{"$f":"O4-O5*O3","v":5.375},{"$f":"P4-P5*P3","v":4.888888888888889},{"$f":"Q4-Q5*Q3","v":4.36},{"$f":"R4-R5*R3","v":5.013953488372092},{"$f":"S4-S5*$S$3","v":5.975083056478404},null,null,{"$f":"V4-V5*V3","v":8.82558139534884}]
[{"$nulls":3},3,3.5,4.5,5,6.6,{"$f":"H7/H5*I5","v":7.279734219269103},{"$f":"I7/I5*J5","v":8.584385382059802},{"$f":"J7/J5*K5","v":8.463787375415283},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3},3.5,4.5,5,6.6,7.279734219269103,{"$f":"T4","v":7.540664451827243},{"$f":"U4","v":7.932059800664453},{"$f":"V5*V3+V6","v":8.584385382059802},{"$f":"W4","v":8.463787375415283}]
[null,"Q",null,2.11,2.55,3.45,3.46,4.79,5.19,6.12,6.03,null,"COP",{"$f":"D6","v":1.88},2.22,2.75,3.74,4.9,4.94,{"$f":"T3*S10+S11","v":5.0120000000000005},{"$f":"U3*S10+S11","v":5.12},{"$f":"J6","v":5.3},{"$f":"K6","v":5.67}]
[null,"COP",null,1.16,1.37,1.69,2.31,2.98,3.05,3.26,3.5,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06800000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.06624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11000000000000003},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.013333333333333345},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.03599999999999994},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03700000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.240000000000001},{"$f":"O9-O10*O3","v":3.21375},{"$f":"P9-P10*P3","v":3.5200000000000005},{"$f":"Q9-Q10*Q3","v":3.2760000000000002},{"$f":"R9-R10*R3","v":4.806666666666667},{"$f":"S9-S10*$S$3","v":4.580000000000001},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,{"v":2,"d":"2.00"},2.32,3.14,3.15,4.36,4.72,5.57,5.49,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.1400000000000001,"d":"1.14"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.266,"d":"1.27"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.5659999999999998,"d":"1.57"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.138,"d":"2.14"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":2.7560000000000002,"d":"2.76"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":2.822,"d":"2.82"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":2.9479999999999995,"d":"2.95"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":3.164,"d":"3.16"}},null,"COP=",{"$f":"N10*N3+N11","v":1.88},{"$f":"O10*O3+O11","v":2.2200000000000006},2.75,3.74,4.9,4.94,{"$f":"T9","v":5.0120000000000005},{"$f":"U9","v":5.12},5.3,{"$f":"W9","v":5.67}]
[{"$nulls":3},{"$f":"D12","v":{"v":2,"d":"2.00"}},{"$f":"E12","v":2.32},3.14,3.15,4.36,4.72,5.57,5.49,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.11,1.11,1.38,1.88,2.42,2.48,2.48,2.66,null,"Q",{"$f":"D9*Dane!$E$26","v":2.11},{"$f":"E9*Dane!$E$26","v":2.55},{"$f":"F9*Dane!$E$26","v":3.45},{"$f":"G9*Dane!$E$26","v":3.46},{"$f":"H9*Dane!$E$26","v":4.79},{"$f":"I9*Dane!$E$26","v":5.19},{"$f":"S16*T14+S17","v":5.376},{"$f":"$S$16*U14+$S$17","v":5.655},{"$f":"J9*Dane!$E$26","v":6.12},{"$f":"K9*Dane!$E$26","v":6.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.088},{"$f":"(P15-O15)/(P3-O3)","v":0.11250000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":0.266},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333344},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09299999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.008999999999999985}]
[null,"Napełnienie",{"$nulls":3},0.95,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":3.8699999999999997},{"$f":"O15-O16*O3","v":4.237500000000001},{"$f":"P15-P16*P3","v":3.457777777777778},{"$f":"Q15-Q16*Q3","v":2.928},{"$f":"R15-R16*R3","v":3.856666666666666},{"$f":"S15-S16*$S$3","v":4.260000000000001},null,null,{"$f":"V15-V16*V14","v":6.3}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},62,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},60,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.11},{"$f":"O16*O14+O17","v":2.55},3.45,3.46,4.79,5.19,{"$f":"T15","v":5.376},{"$f":"U15","v":5.655},6.12,{"$f":"W15","v":6.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.16},1.37,1.69,2.31,2.98,3.05,{"$f":"T14*S21+S22","v":3.0919999999999996},{"$f":"U14*S21+S22","v":3.155},{"$f":"J10","v":3.26},{"$f":"K10","v":3.5}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04200000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.03999999999999998},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0688888888888889},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13399999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.02333333333333328},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.020999999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.02400000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.000000000000001},{"$f":"O20-O21*O14","v":1.9699999999999998},{"$f":"P20-P21*P14","v":2.1722222222222225},{"$f":"Q20-Q21*Q14","v":2.0420000000000003},{"$f":"R20-R21*R14","v":2.816666666666667},{"$f":"S20-S21*$S$3","v":2.84},null,null,{"$f":"V20-V21*V14","v":2.7799999999999994}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,74 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.1600000000000001},{"$f":"O21*O14+O22","v":1.37},1.6900000000000002,2.31,2.98,3.05,{"$f":"T20","v":3.0919999999999996},{"$f":"U20","v":3.155},3.26,{"$f":"W20","v":3.5}]
[null,28000,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":8.7},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2,"d":"2.00"}},{"$f":"E14*Dane!$E$26","v":2.32},{"$f":"F14*Dane!$E$26","v":3.14},{"$f":"G14*Dane!$E$26","v":3.15},{"$f":"H14*Dane!$E$26","v":4.36},{"$f":"I14*Dane!$E$26","v":4.72},{"$f":"S27*T25+S28","v":4.89},{"$f":"S27*U25+S28","v":5.145},{"$f":"J14*Dane!$E$26","v":5.57},{"$f":"K14*Dane!$E$26","v":5.49}]
[null,{"$f":"D14+6","v":{"v":8,"d":"8.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.10250000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S26-R26)/(S3-R3)","v":0.11999999999999982},{"$f":"(V26-S26)/(V3-S3)","v":0.08500000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.008000000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.7},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":3.2799999999999994},3.8575000000000004,3.147777777777778,2.666,3.5200000000000014,3.869999999999999,null,null,{"$f":"V26-V27*V25","v":5.73}]
[null,{"$f":"D9+6","v":8.11},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2},{"$f":"O27*O25+O28","v":2.32},3.14,3.15,4.36,4.72,{"$f":"T26","v":4.89},{"$f":"U26","v":5.145},5.57,{"$f":"W26","v":5.49}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.1400000000000001,"d":"1.14"}},{"v":1.266,"d":"1.27"},{"v":1.5659999999999998,"d":"1.57"},{"v":2.138,"d":"2.14"},{"v":2.7560000000000002,"d":"2.76"},{"v":2.822,"d":"2.82"},{"$f":"T25*S32+S33","v":2.8472},{"$f":"U25*S32+S33","v":2.885},{"$f":"J13","v":2.9479999999999995},{"$f":"K13","v":3.164}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02519999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.03749999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06355555555555556},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12360000000000007},{"$f":"(S31-R31)/(S25-R25)","v":0.021999999999999947},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.012599999999999945},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.021600000000000064}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.6439999999999997},{"$f":"O31-O32*O25","v":1.8284999999999996},{"$f":"P31-P32*P25","v":2.0108888888888887},{"$f":"Q31-Q32*Q25","v":1.8907999999999998},{"$f":"R31-R32*R25","v":2.6020000000000008},{"$f":"S31-S32*$S$3","v":2.6960000000000006},null,null,{"$f":"V31-V32*V25","v":2.5159999999999982}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.1400000000000001},{"$f":"O32*O25+O33","v":1.266},1.5659999999999998,2.138,2.7560000000000002,2.822,{"$f":"T31","v":2.8472},{"$f":"U31","v":2.885},2.9479999999999995,{"$f":"W31","v":3.164}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-1.5384615384615383},-2.5,-1.3861386138613876,0.2568807339449536,-1.1381276439212777,-4.149726622739375,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-4.149726622739375},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-4.149726622739375},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-20.313597004446542},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-20.313597004446542}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-1.3861386138613876},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-1.3861386138613876},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-1.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"B04","index":79,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.5},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":4},{"$f":"G7*Dane!$E$26","v":4.5},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":7.279734219269103},{"$f":"S5*T3+S6","v":7.540664451827243},{"$f":"$S$5*U3+$S$6","v":7.932059800664453},{"$f":"J7*Dane!$E$26","v":8.584385382059802},{"$f":"K7*Dane!$E$26","v":8.463787375415283}]
[null,"Q",null,2.45,2.96,4,3.56,4.08,6.64,7.83,7.72,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.3},{"$f":"(S4-R4)/(S3-R3)","v":0.4265780730897009},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.1304651162790699},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.012059800664451892}]
[null,"COP",null,1.95,2.31,2.86,3.84,5.1,4.94,5.3,5.67,null,"b=",{"$f":"N4-N5*$N$3","v":4.5},{"$f":"O4-O5*O3","v":4.875},{"$f":"P4-P5*P3","v":4.388888888888889},{"$f":"Q4-Q5*Q3","v":3.9},{"$f":"R4-R5*R3","v":3.0139534883720938},{"$f":"S4-S5*$S$3","v":5.975083056478404},null,null,{"$f":"V4-V5*V3","v":8.82558139534884}]
[{"$nulls":3},2.5,3,{"$f":"F5","v":4},4.5,6,{"$f":"'B06'!I7","v":7.279734219269103},{"$f":"I7/I5*J5","v":8.584385382059802},{"$f":"J7/J5*K5","v":8.463787375415283},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.5},3,4,4.5,6,7.279734219269103,{"$f":"T4","v":7.540664451827243},{"$f":"U4","v":7.932059800664453},{"$f":"V5*V3+V6","v":8.584385382059802},{"$f":"W4","v":8.463787375415283}]
[null,"Q",null,2.7,3.26,4.41,4.42,4.79,5.19,6.12,6.03,null,"COP",{"$f":"D6","v":1.95},2.31,2.86,3.84,5.1,4.94,{"$f":"T3*S10+S11","v":5.0120000000000005},{"$f":"U3*S10+S11","v":5.12},{"$f":"J6","v":5.3},{"$f":"K6","v":5.67}]
[null,"COP",null,1.48,1.75,2.16,2.96,2.98,3.05,3.26,3.5,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07200000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.06874999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.25199999999999995},{"$f":"(S9-R9)/(S3-R3)","v":-0.05333333333333309},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.03599999999999994},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03700000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3900000000000006},{"$f":"O9-O10*O3","v":3.3412499999999996},{"$f":"P9-P10*P3","v":3.622222222222222},{"$f":"Q9-Q10*Q3","v":3.336},{"$f":"R9-R10*R3","v":5.473333333333331},{"$f":"S9-S10*$S$3","v":4.580000000000001},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,{"v":2,"d":"2.00"},2.32,3.14,3.15,4.36,4.72,5.57,5.49,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.332,"d":"1.33"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4940000000000002,"d":"1.49"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.8479999999999999,"d":"1.85"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.528,"d":"2.53"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":2.7560000000000002,"d":"2.76"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":2.822,"d":"2.82"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":2.9479999999999995,"d":"2.95"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":3.164,"d":"3.16"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9500000000000002},{"$f":"O10*O3+O11","v":2.31},2.8599999999999994,3.84,5.1,4.94,{"$f":"T9","v":5.0120000000000005},{"$f":"U9","v":5.12},5.3,{"$f":"W9","v":5.67}]
[{"$nulls":3},{"$f":"D12","v":{"v":2,"d":"2.00"}},{"$f":"E12","v":2.32},3.14,3.15,4.36,4.72,5.57,5.49,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.11,1.11,1.38,1.88,2.42,2.48,2.48,2.66,null,"Q",{"$f":"D9*Dane!$E$26","v":2.7},{"$f":"E9*Dane!$E$26","v":3.26},{"$f":"F9*Dane!$E$26","v":4.41},{"$f":"G9*Dane!$E$26","v":4.42},{"$f":"H9*Dane!$E$26","v":4.79},{"$f":"I9*Dane!$E$26","v":5.19},{"$f":"S16*T14+S17","v":5.376},{"$f":"$S$16*U14+$S$17","v":5.655},{"$f":"J9*Dane!$E$26","v":6.12},{"$f":"K9*Dane!$E$26","v":6.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.11199999999999992},{"$f":"(P15-O15)/(P3-O3)","v":0.14375000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":0.07400000000000002},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333344},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09299999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.008999999999999985}]
[null,"Napełnienie",{"$nulls":3},0.95,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.939999999999999},{"$f":"O15-O16*O3","v":5.416250000000001},{"$f":"P15-P16*P3","v":4.417777777777777},{"$f":"Q15-Q16*Q3","v":4.272},{"$f":"R15-R16*R3","v":3.856666666666666},{"$f":"S15-S16*$S$3","v":4.260000000000001},null,null,{"$f":"V15-V16*V14","v":6.3}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},62,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},60,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.7},{"$f":"O16*O14+O17","v":3.26},4.41,4.42,4.79,5.19,{"$f":"T15","v":5.376},{"$f":"U15","v":5.655},6.12,{"$f":"W15","v":6.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.48},1.75,2.16,2.96,2.98,3.05,{"$f":"T14*S21+S22","v":3.0919999999999996},{"$f":"U14*S21+S22","v":3.155},{"$f":"J10","v":3.26},{"$f":"K10","v":3.5}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.054000000000000006},{"$f":"(P20-O20)/(P14-O14)","v":0.05125000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888886},{"$f":"(R20-Q20)/(R14-Q14)","v":4.0000000000000036E-3},{"$f":"(S20-R20)/(S14-R14)","v":0.02333333333333328},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.020999999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.02400000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.56},{"$f":"O20-O21*O14","v":2.5187500000000003},{"$f":"P20-P21*P14","v":2.782222222222222},{"$f":"Q20-Q21*Q14","v":2.952},{"$f":"R20-R21*R14","v":2.816666666666667},{"$f":"S20-S21*$S$3","v":2.84},null,null,{"$f":"V20-V21*V14","v":2.7799999999999994}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,86 | 3,84 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.48},{"$f":"O21*O14+O22","v":1.75},2.16,2.96,2.98,3.05,{"$f":"T20","v":3.0919999999999996},{"$f":"U20","v":3.155},3.26,{"$f":"W20","v":3.5}]
[null,26907,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":8.45},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2,"d":"2.00"}},{"$f":"E14*Dane!$E$26","v":2.32},{"$f":"F14*Dane!$E$26","v":3.14},{"$f":"G14*Dane!$E$26","v":3.15},{"$f":"H14*Dane!$E$26","v":4.36},{"$f":"I14*Dane!$E$26","v":4.72},{"$f":"S27*T25+S28","v":4.89},{"$f":"S27*U25+S28","v":5.145},{"$f":"J14*Dane!$E$26","v":5.57},{"$f":"K14*Dane!$E$26","v":5.49}]
[null,{"$f":"D14+6","v":{"v":8,"d":"8.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.10250000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S26-R26)/(S3-R3)","v":0.11999999999999982},{"$f":"(V26-S26)/(V3-S3)","v":0.08500000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.008000000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.45},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":3.2799999999999994},3.8575000000000004,3.147777777777778,2.666,3.5200000000000014,3.869999999999999,null,null,{"$f":"V26-V27*V25","v":5.73}]
[null,{"$f":"D9+6","v":8.7},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2},{"$f":"O27*O25+O28","v":2.32},3.14,3.15,4.36,4.72,{"$f":"T26","v":4.89},{"$f":"U26","v":5.145},5.57,{"$f":"W26","v":5.49}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.332,"d":"1.33"}},{"v":1.4940000000000002,"d":"1.49"},{"v":1.8479999999999999,"d":"1.85"},{"v":2.528,"d":"2.53"},{"v":2.7560000000000002,"d":"2.76"},{"v":2.822,"d":"2.82"},{"$f":"T25*S32+S33","v":2.8472},{"$f":"U25*S32+S33","v":2.885},{"$f":"J13","v":2.9479999999999995},{"$f":"K13","v":3.164}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.032400000000000026},{"$f":"(P31-O31)/(P25-O25)","v":0.044249999999999956},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07555555555555557},{"$f":"(R31-Q31)/(R25-Q25)","v":0.04560000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.021999999999999947},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.012599999999999945},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.021600000000000064}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9800000000000006},{"$f":"O31-O32*O25","v":2.1577499999999996},{"$f":"P31-P32*P25","v":2.376888888888889},{"$f":"Q31-Q32*Q25","v":2.4368},{"$f":"R31-R32*R25","v":2.6020000000000008},{"$f":"S31-S32*$S$3","v":2.6960000000000006},null,null,{"$f":"V31-V32*V25","v":2.5159999999999982}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.332},{"$f":"O32*O25+O33","v":1.4940000000000002},1.8479999999999999,2.528,2.7560000000000002,2.822,{"$f":"T31","v":2.8472},{"$f":"U31","v":2.885},2.9479999999999995,{"$f":"W31","v":3.164}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":9},{"$f":"Budynek!D22","v":7.875},{"$f":"Budynek!D21","v":6.075},{"$f":"Budynek!D20","v":4.05},{"$f":"Budynek!D19","v":2.925},{"$f":"Budynek!D18","v":2.25},{"$f":"Budynek!D17","v":1.7999999999999998},{"$f":"Budynek!D16","v":1.125}]
[null,"a=",{"$f":"Budynek!D11","v":-0.225}]
[null,"b=",{"$f":"Budynek!D12","v":4.5}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":0},-1.0714285714285714,0.3960396039603946,1.142857142857143,2.2806883365200754,-4.149726622739375,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-4.149726622739375},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-4.149726622739375},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-20.313597004446542},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-20.313597004446542}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":0.3960396039603946},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0.3960396039603946},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":0.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]